Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.76% first-year return on $97,380 initial cash invested.
11.76%
Cash On Cash
9.52%
Cap Rate
1.61
DSCR
$4,641
Rent
$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,641 income − $3,687 expenses = $954 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,380
Downpayment
20%
$75,600
Closing costs
1%
$3,780
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,641
Total Expenses
$3,687
Mortgage P&I
40%
$1,858
Property Taxes
2%
$112
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511