Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.88% first-year return on $99,585 initial cash invested.
9.88%
Cash On Cash
9.04%
Cap Rate
1.53
DSCR
$4,804
Rent
$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,804 income − $3,984 expenses = $820 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,585
Downpayment
20%
$77,700
Closing costs
1%
$3,885
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,804
Total Expenses
$3,984
Mortgage P&I
40%
$1,916
Property Taxes
6%
$270
Home Insurance
3%
$145
HOA
0%
$21
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528