Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.22% first-year return on $98,058 initial cash invested.
15.22%
Cash On Cash
10.66%
Cap Rate
1.75
DSCR
$5,074
Rent
$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,074 income − $3,830 expenses = $1,244 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,058
Downpayment
20%
$76,246
Closing costs
1%
$3,812
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,074
Total Expenses
$3,830
Mortgage P&I
38%
$1,939
Property Taxes
0%
$4
Home Insurance
3%
$133
HOA
1%
$29
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558