Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.13% first-year return on $98,514 initial cash invested.
14.13%
Cash On Cash
10.43%
Cap Rate
1.72
DSCR
$5,930
Rent
$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,930 income − $4,770 expenses = $1,160 cash flow
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,514
Downpayment
20%
$76,680
Closing costs
1%
$3,834
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,930
Total Expenses
$4,770
Mortgage P&I
33%
$1,936
Property Taxes
12%
$684
Home Insurance
2%
$134
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652