Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.44% first-year return on $93,852 initial cash invested.
18.44%
Cash On Cash
11.61%
Cap Rate
1.9
DSCR
$5,438
Rent
$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,438 income − $3,996 expenses = $1,442 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,852
Downpayment
20%
$72,240
Closing costs
1%
$3,612
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,438
Total Expenses
$3,996
Mortgage P&I
34%
$1,835
Property Taxes
3%
$180
Home Insurance
2%
$131
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598