Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.63% first-year return on $99,942 initial cash invested.
10.63%
Cash On Cash
9.4%
Cap Rate
1.56
DSCR
$5,212
Rent
$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $4,327 expenses = $885 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,942
Downpayment
20%
$78,040
Closing costs
1%
$3,902
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$4,327
Mortgage P&I
38%
$1,963
Property Taxes
9%
$458
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573