Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.11% first-year return on $99,921 initial cash invested.
2.11%
Cash On Cash
7.31%
Cap Rate
1.17
DSCR
$4,330
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $4,154 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,921
Downpayment
20%
$78,020
Closing costs
1%
$3,901
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,330
Total Expenses
$4,154
Mortgage P&I
47%
$2,026
Property Taxes
11%
$495
Home Insurance
3%
$140
HOA
0%
$21
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476