Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.1% first-year return on $99,879 initial cash invested.
16.1%
Cash On Cash
10.79%
Cap Rate
1.8
DSCR
$5,520
Rent
$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,520
Total Expenses
$4,180
Mortgage P&I
35%
$1,946
Property Taxes
4%
$221
Home Insurance
2%
$136
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607