Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.23% first-year return on $92,319 initial cash invested.
10.23%
Cash On Cash
9.68%
Cap Rate
1.52
DSCR
$4,814
Rent
$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,814 income − $4,027 expenses = $787 cash flow
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,319
Downpayment
20%
$70,780
Closing costs
1%
$3,539
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,814
Total Expenses
$4,027
Mortgage P&I
39%
$1,876
Property Taxes
8%
$383
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530