Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.05% first-year return on $99,963 initial cash invested.
4.05%
Cash On Cash
7.74%
Cap Rate
1.26
DSCR
$4,422
Rent
$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $4,085 expenses = $337 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,963
Downpayment
20%
$78,060
Closing costs
1%
$3,903
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$4,085
Mortgage P&I
45%
$2,004
Property Taxes
10%
$439
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486