Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.39% first-year return on $99,585 initial cash invested.
7.39%
Cash On Cash
9.11%
Cap Rate
1.38
DSCR
$5,156
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,156 income − $4,543 expenses = $613 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,585
Downpayment
20%
$77,700
Closing costs
1%
$3,885
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,156
Total Expenses
$4,543
Mortgage P&I
41%
$2,130
Property Taxes
7%
$358
Home Insurance
3%
$136
HOA
3%
$166
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567