Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.34% first-year return on $99,942 initial cash invested.
7.34%
Cash On Cash
8.28%
Cap Rate
1.41
DSCR
$4,252
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $3,641 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,942
Downpayment
20%
$78,040
Closing costs
1%
$3,902
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$3,641
Mortgage P&I
45%
$1,911
Property Taxes
3%
$118
Home Insurance
3%
$138
HOA
1%
$28
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468