Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.12% first-year return on $91,500 initial cash invested.
10.12%
Cash On Cash
9.4%
Cap Rate
1.54
DSCR
$4,827
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,827 income − $4,055 expenses = $772 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$4,055
Mortgage P&I
37%
$1,778
Property Taxes
11%
$514
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531