Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.99% first-year return on $97,779 initial cash invested.
15.99%
Cash On Cash
10.89%
Cap Rate
1.78
DSCR
$5,274
Rent
$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,274 income − $3,971 expenses = $1,303 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,274
Total Expenses
$3,971
Mortgage P&I
37%
$1,934
Property Taxes
2%
$111
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580