Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.37% first-year return on $96,267 initial cash invested.
10.37%
Cash On Cash
9.67%
Cap Rate
1.52
DSCR
$4,832
Rent
$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $4,000 expenses = $832 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,267
Downpayment
20%
$74,540
Closing costs
1%
$3,727
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$4,000
Mortgage P&I
41%
$1,978
Property Taxes
5%
$243
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532