Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.6% first-year return on $96,855 initial cash invested.
11.6%
Cash On Cash
9.59%
Cap Rate
1.62
DSCR
$5,206
Rent
$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,206 income − $4,270 expenses = $936 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,855
Downpayment
20%
$75,100
Closing costs
1%
$3,755
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,206
Total Expenses
$4,270
Mortgage P&I
36%
$1,858
Property Taxes
10%
$520
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573