Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.31% first-year return on $99,900 initial cash invested.
9.31%
Cash On Cash
9.14%
Cap Rate
1.5
DSCR
$5,385
Rent
$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,385 income − $4,610 expenses = $775 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,385
Total Expenses
$4,610
Mortgage P&I
37%
$1,979
Property Taxes
7%
$387
Home Insurance
3%
$136
HOA
5%
$278
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592