Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.04% first-year return on $99,879 initial cash invested.
2.04%
Cash On Cash
7.24%
Cap Rate
1.17
DSCR
$4,365
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $4,195 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$4,195
Mortgage P&I
46%
$2,009
Property Taxes
13%
$565
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480