Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.29% first-year return on $97,590 initial cash invested.
13.29%
Cash On Cash
10.18%
Cap Rate
1.67
DSCR
$5,139
Rent
$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,139 income − $4,058 expenses = $1,081 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,139
Total Expenses
$4,058
Mortgage P&I
38%
$1,927
Property Taxes
5%
$250
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565