Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19% first-year return on $91,584 initial cash invested.
19%
Cash On Cash
11.71%
Cap Rate
1.97
DSCR
$5,814
Rent
$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,814 income − $4,364 expenses = $1,450 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,584
Downpayment
20%
$70,080
Closing costs
1%
$3,504
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,814
Total Expenses
$4,364
Mortgage P&I
30%
$1,737
Property Taxes
9%
$499
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640