Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.19% first-year return on $96,162 initial cash invested.
11.19%
Cash On Cash
9.54%
Cap Rate
1.59
DSCR
$4,968
Rent
$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,162
Downpayment
20%
$74,440
Closing costs
1%
$3,722
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,968
Total Expenses
$4,071
Mortgage P&I
38%
$1,864
Property Taxes
8%
$387
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546