Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.47% first-year return on $99,984 initial cash invested.
5.47%
Cash On Cash
8.01%
Cap Rate
1.32
DSCR
$4,392
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,984
Downpayment
20%
$78,080
Closing costs
1%
$3,904
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,392
Total Expenses
$3,936
Mortgage P&I
45%
$1,974
Property Taxes
7%
$310
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483