Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.44% first-year return on $99,795 initial cash invested.
3.44%
Cash On Cash
8.14%
Cap Rate
1.22
DSCR
$4,959
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $4,673 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,959
Total Expenses
$4,673
Mortgage P&I
44%
$2,157
Property Taxes
14%
$684
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545