Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.61% first-year return on $99,606 initial cash invested.
0.61%
Cash On Cash
6.57%
Cap Rate
1.1
DSCR
$3,616
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $3,565 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,606
Downpayment
20%
$77,720
Closing costs
1%
$3,886
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$3,565
Mortgage P&I
53%
$1,933
Property Taxes
7%
$262
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398