Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.82% first-year return on $91,101 initial cash invested.
15.82%
Cash On Cash
10.89%
Cap Rate
1.81
DSCR
$5,342
Rent
$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,342 income − $4,141 expenses = $1,201 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,342
Total Expenses
$4,141
Mortgage P&I
33%
$1,744
Property Taxes
9%
$458
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588