Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.97% first-year return on $91,773 initial cash invested.
14.97%
Cash On Cash
10.76%
Cap Rate
1.75
DSCR
$5,172
Rent
$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,172 income − $4,027 expenses = $1,145 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,773
Downpayment
20%
$70,260
Closing costs
1%
$3,513
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,172
Total Expenses
$4,027
Mortgage P&I
35%
$1,797
Property Taxes
6%
$295
Home Insurance
2%
$126
HOA
1%
$50
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569