Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.31% first-year return on $99,648 initial cash invested.
0.31%
Cash On Cash
6.7%
Cap Rate
1.09
DSCR
$3,710
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $3,684 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,648
Downpayment
20%
$77,760
Closing costs
1%
$3,888
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,710
Total Expenses
$3,684
Mortgage P&I
54%
$1,996
Property Taxes
8%
$290
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408