Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.23% first-year return on $99,879 initial cash invested.
25.23%
Cash On Cash
13.41%
Cap Rate
2.2
DSCR
$6,920
Rent
$2,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,920 income − $4,820 expenses = $2,100 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
$6,920
Total Expenses
$4,820
Mortgage P&I
29%
$1,980
Property Taxes
7%
$485
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761