Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.56% first-year return on $99,837 initial cash invested.
1.56%
Cash On Cash
6.79%
Cap Rate
1.14
DSCR
$3,624
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $3,494 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,837
Downpayment
20%
$77,940
Closing costs
1%
$3,897
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$3,494
Mortgage P&I
53%
$1,930
Property Taxes
5%
$193
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399