Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.91% first-year return on $99,898 initial cash invested.
0.91%
Cash On Cash
6.6%
Cap Rate
1.13
DSCR
$4,304
Rent
$76
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,898
Downpayment
20%
$77,998
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$4,228
Mortgage P&I
44%
$1,898
Property Taxes
16%
$705
Home Insurance
3%
$136
HOA
1%
$27
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473