Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.31% first-year return on $99,018 initial cash invested.
15.31%
Cash On Cash
11.03%
Cap Rate
1.72
DSCR
$5,454
Rent
$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,454 income − $4,191 expenses = $1,263 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,018
Downpayment
20%
$77,160
Closing costs
1%
$3,858
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,454
Total Expenses
$4,191
Mortgage P&I
38%
$2,064
Property Taxes
2%
$133
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600