Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.73% first-year return on $99,795 initial cash invested.
10.73%
Cash On Cash
9.35%
Cap Rate
1.57
DSCR
$5,212
Rent
$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $4,320 expenses = $892 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,795
Downpayment
20%
$77,900
Closing costs
1%
$3,895
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$4,320
Mortgage P&I
37%
$1,935
Property Taxes
9%
$479
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573