Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.35% first-year return on $99,690 initial cash invested.
1.35%
Cash On Cash
7.15%
Cap Rate
1.13
DSCR
$4,042
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,042 income − $3,930 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,042
Total Expenses
$3,930
Mortgage P&I
51%
$2,043
Property Taxes
9%
$376
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445