Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.9% first-year return on $99,879 initial cash invested.
4.9%
Cash On Cash
7.6%
Cap Rate
1.29
DSCR
$3,778
Rent
$408
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
$3,778
Total Expenses
$3,370
Mortgage P&I
51%
$1,910
Property Taxes
1%
$40
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416