Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.02% first-year return on $99,900 initial cash invested.
19.02%
Cash On Cash
11.6%
Cap Rate
1.94
DSCR
$6,096
Rent
$1,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,096
Total Expenses
$4,513
Mortgage P&I
32%
$1,944
Property Taxes
6%
$359
Home Insurance
2%
$136
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671