Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13% first-year return on $99,060 initial cash invested.
13%
Cash On Cash
10.03%
Cap Rate
1.65
DSCR
$5,024
Rent
$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,024 income − $3,951 expenses = $1,073 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,060
Downpayment
20%
$77,200
Closing costs
1%
$3,860
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,024
Total Expenses
$3,951
Mortgage P&I
39%
$1,952
Property Taxes
3%
$152
Home Insurance
3%
$138
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553