Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.34% first-year return on $96,729 initial cash invested.
12.34%
Cash On Cash
9.73%
Cap Rate
1.65
DSCR
$5,070
Rent
$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,070
Total Expenses
$4,075
Mortgage P&I
36%
$1,842
Property Taxes
8%
$388
Home Insurance
2%
$121
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558