Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.87% first-year return on $99,690 initial cash invested.
19.87%
Cash On Cash
11.94%
Cap Rate
1.97
DSCR
$6,464
Rent
$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,464 income − $4,813 expenses = $1,651 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,464
Total Expenses
$4,813
Mortgage P&I
30%
$1,961
Property Taxes
8%
$517
Home Insurance
2%
$136
HOA
0%
$0
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711