Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.69% first-year return on $99,627 initial cash invested.
0.69%
Cash On Cash
6.65%
Cap Rate
1.11
DSCR
$3,782
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $3,725 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,782
Total Expenses
$3,725
Mortgage P&I
51%
$1,947
Property Taxes
10%
$371
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416