Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.37% first-year return on $99,879 initial cash invested.
5.37%
Cash On Cash
7.98%
Cap Rate
1.32
DSCR
$4,490
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,490 income − $4,043 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,490
Total Expenses
$4,043
Mortgage P&I
44%
$1,966
Property Taxes
9%
$391
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494