Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.73% first-year return on $99,690 initial cash invested.
6.73%
Cash On Cash
8.27%
Cap Rate
1.38
DSCR
$4,293
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $3,734 expenses = $559 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,293
Total Expenses
$3,734
Mortgage P&I
45%
$1,949
Property Taxes
4%
$186
Home Insurance
3%
$136
HOA
0%
$3
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472