Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.2% first-year return on $93,516 initial cash invested.
11.2%
Cash On Cash
9.75%
Cap Rate
1.58
DSCR
$4,982
Rent
$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $4,109 expenses = $873 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,516
Downpayment
20%
$71,920
Closing costs
1%
$3,596
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,982
Total Expenses
$4,109
Mortgage P&I
37%
$1,850
Property Taxes
9%
$444
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548