Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.56% first-year return on $93,600 initial cash invested.
11.56%
Cash On Cash
9.42%
Cap Rate
1.62
DSCR
$4,482
Rent
$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$3,580
Mortgage P&I
39%
$1,746
Property Taxes
4%
$185
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493