Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.13% first-year return on $91,290 initial cash invested.
12.13%
Cash On Cash
9.77%
Cap Rate
1.65
DSCR
$4,928
Rent
$923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $4,005 expenses = $923 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$4,005
Mortgage P&I
35%
$1,721
Property Taxes
5%
$237
Home Insurance
2%
$122
HOA
5%
$250
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542