Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.63% first-year return on $99,900 initial cash invested.
14.63%
Cash On Cash
10.38%
Cap Rate
1.74
DSCR
$5,361
Rent
$1,218
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
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,361
Total Expenses
$4,143
Mortgage P&I
36%
$1,943
Property Taxes
5%
$242
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590