Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.78% first-year return on $93,705 initial cash invested.
10.78%
Cash On Cash
9.62%
Cap Rate
1.55
DSCR
$4,521
Rent
$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $3,679 expenses = $842 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,705
Downpayment
20%
$72,100
Closing costs
1%
$3,605
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,521
Total Expenses
$3,679
Mortgage P&I
41%
$1,867
Property Taxes
3%
$143
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497