Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.51% first-year return on $96,225 initial cash invested.
12.51%
Cash On Cash
9.91%
Cap Rate
1.63
DSCR
$4,720
Rent
$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,720 income − $3,717 expenses = $1,003 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,225
Downpayment
20%
$74,500
Closing costs
1%
$3,725
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,720
Total Expenses
$3,717
Mortgage P&I
40%
$1,885
Property Taxes
2%
$78
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519