Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.49% first-year return on $99,732 initial cash invested.
1.49%
Cash On Cash
7.38%
Cap Rate
1.15
DSCR
$4,466
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,466 income − $4,342 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,732
Downpayment
20%
$77,840
Closing costs
1%
$3,892
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,466
Total Expenses
$4,342
Mortgage P&I
47%
$2,089
Property Taxes
13%
$594
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491