Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.9% first-year return on $99,816 initial cash invested.
0.9%
Cash On Cash
6.61%
Cap Rate
1.12
DSCR
$4,008
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $3,933 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,816
Downpayment
20%
$77,920
Closing costs
1%
$3,896
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,008
Total Expenses
$3,933
Mortgage P&I
48%
$1,911
Property Taxes
10%
$382
Home Insurance
3%
$138
HOA
3%
$140
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441