Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.29% first-year return on $99,774 initial cash invested.
5.29%
Cash On Cash
7.9%
Cap Rate
1.31
DSCR
$4,335
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,335 income − $3,895 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,774
Downpayment
20%
$77,880
Closing costs
1%
$3,894
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,335
Total Expenses
$3,895
Mortgage P&I
45%
$1,951
Property Taxes
8%
$333
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477