Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.89% first-year return on $93,558 initial cash invested.
11.89%
Cash On Cash
9.88%
Cap Rate
1.62
DSCR
$5,128
Rent
$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,128 income − $4,201 expenses = $927 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,558
Downpayment
20%
$71,960
Closing costs
1%
$3,598
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,128
Total Expenses
$4,201
Mortgage P&I
36%
$1,830
Property Taxes
10%
$497
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564