Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.4% first-year return on $96,960 initial cash invested.
15.4%
Cash On Cash
10.55%
Cap Rate
1.78
DSCR
$5,079
Rent
$1,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,079 income − $3,835 expenses = $1,244 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,960
Downpayment
20%
$75,200
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,079
Total Expenses
$3,835
Mortgage P&I
37%
$1,860
Property Taxes
2%
$116
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559