Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.12% first-year return on $99,627 initial cash invested.
8.12%
Cash On Cash
8.76%
Cap Rate
1.44
DSCR
$4,752
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,752 income − $4,078 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,627
Downpayment
20%
$77,740
Closing costs
1%
$3,887
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,752
Total Expenses
$4,078
Mortgage P&I
42%
$1,972
Property Taxes
5%
$261
Home Insurance
3%
$140
HOA
2%
$89
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523