Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.93% first-year return on $99,879 initial cash invested.
6.93%
Cash On Cash
8.16%
Cap Rate
1.39
DSCR
$4,258
Rent
$577
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
6.2%
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
$4,258
Total Expenses
$3,681
Mortgage P&I
45%
$1,904
Property Taxes
5%
$194
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468