Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.68% first-year return on $97,800 initial cash invested.
19.68%
Cash On Cash
11.96%
Cap Rate
1.98
DSCR
$6,736
Rent
$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,736 income − $5,132 expenses = $1,604 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,736
Total Expenses
$5,132
Mortgage P&I
28%
$1,914
Property Taxes
12%
$796
Home Insurance
2%
$133
HOA
0%
$0
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741