Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.6% first-year return on $99,900 initial cash invested.
7.6%
Cash On Cash
8.38%
Cap Rate
1.42
DSCR
$4,166
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $3,533 expenses = $633 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$3,533
Mortgage P&I
46%
$1,923
Property Taxes
1%
$57
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458