Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.38% first-year return on $99,690 initial cash invested.
1.38%
Cash On Cash
7.04%
Cap Rate
1.13
DSCR
$3,716
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $3,601 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,716
Total Expenses
$3,601
Mortgage P&I
54%
$2,018
Property Taxes
7%
$256
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409