Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.44% first-year return on $91,500 initial cash invested.
11.44%
Cash On Cash
9.49%
Cap Rate
1.6
DSCR
$4,274
Rent
$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,274
Total Expenses
$3,402
Mortgage P&I
40%
$1,724
Property Taxes
2%
$103
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470