Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.81% first-year return on $99,774 initial cash invested.
0.81%
Cash On Cash
6.71%
Cap Rate
1.12
DSCR
$4,198
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,198 income − $4,131 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,774
Downpayment
20%
$77,880
Closing costs
1%
$3,894
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,198
Total Expenses
$4,131
Mortgage P&I
46%
$1,942
Property Taxes
15%
$623
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462