Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.48% first-year return on $99,753 initial cash invested.
1.48%
Cash On Cash
6.73%
Cap Rate
1.14
DSCR
$3,640
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $3,517 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,753
Downpayment
20%
$77,860
Closing costs
1%
$3,893
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$3,517
Mortgage P&I
53%
$1,913
Property Taxes
4%
$145
Home Insurance
4%
$140
HOA
2%
$81
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400