Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.26% first-year return on $91,962 initial cash invested.
25.26%
Cash On Cash
14.13%
Cap Rate
2.13
DSCR
$6,651
Rent
$1,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,651 income − $4,715 expenses = $1,936 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,962
Downpayment
20%
$70,440
Closing costs
1%
$3,522
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,651
Total Expenses
$4,715
Mortgage P&I
29%
$1,946
Property Taxes
5%
$351
Home Insurance
2%
$131
HOA
0%
$25
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732