Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.81% first-year return on $99,879 initial cash invested.
15.81%
Cash On Cash
10.72%
Cap Rate
1.79
DSCR
$5,398
Rent
$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,398 income − $4,082 expenses = $1,316 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,398
Total Expenses
$4,082
Mortgage P&I
36%
$1,951
Property Taxes
3%
$159
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594