Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.56% first-year return on $76,882 initial cash invested.
13.56%
Cash On Cash
9.47%
Cap Rate
1.58
DSCR
$4,830
Rent
$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,830 income − $3,961 expenses = $869 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,882
Downpayment
20%
$73,220
Closing costs
1%
$3,661
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,830
Total Expenses
$3,961
Mortgage P&I
38%
$1,826
Property Taxes
8%
$365
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531
Projection Charts
Investment Value YoY