Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.42% first-year return on $96,624 initial cash invested.
10.42%
Cash On Cash
9.55%
Cap Rate
1.53
DSCR
$4,868
Rent
$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,868 income − $4,029 expenses = $839 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,868
Total Expenses
$4,029
Mortgage P&I
40%
$1,945
Property Taxes
6%
$293
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535