Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.88% first-year return on $96,750 initial cash invested.
15.88%
Cash On Cash
10.74%
Cap Rate
1.81
DSCR
$5,439
Rent
$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,439 income − $4,159 expenses = $1,280 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,439
Total Expenses
$4,159
Mortgage P&I
34%
$1,858
Property Taxes
6%
$320
Home Insurance
2%
$131
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598