Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14% first-year return on $95,490 initial cash invested.
14%
Cash On Cash
10.37%
Cap Rate
1.72
DSCR
$5,522
Rent
$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,522 income − $4,408 expenses = $1,114 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,522
Total Expenses
$4,408
Mortgage P&I
34%
$1,853
Property Taxes
10%
$548
Home Insurance
2%
$129
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607