Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.18% first-year return on $99,879 initial cash invested.
4.18%
Cash On Cash
7.72%
Cap Rate
1.25
DSCR
$3,928
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $3,580 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,928
Total Expenses
$3,580
Mortgage P&I
51%
$2,003
Property Taxes
3%
$106
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432