Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.4% first-year return on $99,921 initial cash invested.
0.4%
Cash On Cash
6.63%
Cap Rate
1.11
DSCR
$4,392
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $4,359 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,921
Downpayment
20%
$78,020
Closing costs
1%
$3,901
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,392
Total Expenses
$4,359
Mortgage P&I
44%
$1,947
Property Taxes
12%
$546
Home Insurance
4%
$164
HOA
5%
$208
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483