Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.44% first-year return on $99,830 initial cash invested.
1.44%
Cash On Cash
6.86%
Cap Rate
1.14
DSCR
$3,758
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $3,638 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,830
Downpayment
20%
$77,933
Closing costs
1%
$3,897
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$3,638
Mortgage P&I
52%
$1,958
Property Taxes
5%
$195
Home Insurance
4%
$136
HOA
2%
$72
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413