Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.27% first-year return on $99,690 initial cash invested.
9.27%
Cash On Cash
9.03%
Cap Rate
1.49
DSCR
$4,978
Rent
$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,978 income − $4,208 expenses = $770 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,978
Total Expenses
$4,208
Mortgage P&I
39%
$1,958
Property Taxes
8%
$422
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548