Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.61% first-year return on $97,443 initial cash invested.
11.61%
Cash On Cash
9.45%
Cap Rate
1.62
DSCR
$5,031
Rent
$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,443
Downpayment
20%
$75,660
Closing costs
1%
$3,783
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,031
Total Expenses
$4,088
Mortgage P&I
36%
$1,834
Property Taxes
8%
$408
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553