Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.76% first-year return on $94,104 initial cash invested.
12.76%
Cash On Cash
10.19%
Cap Rate
1.64
DSCR
$5,094
Rent
$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,094 income − $4,093 expenses = $1,001 cash flow
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,104
Downpayment
20%
$72,480
Closing costs
1%
$3,624
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,094
Total Expenses
$4,093
Mortgage P&I
37%
$1,871
Property Taxes
7%
$359
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560