Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.22% first-year return on $99,879 initial cash invested.
12.22%
Cash On Cash
9.75%
Cap Rate
1.62
DSCR
$4,966
Rent
$1,017
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
$4,966
Total Expenses
$3,949
Mortgage P&I
39%
$1,952
Property Taxes
2%
$97
Home Insurance
3%
$136
HOA
2%
$75
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546