Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.46% first-year return on $99,123 initial cash invested.
18.46%
Cash On Cash
11.44%
Cap Rate
1.93
DSCR
$6,238
Rent
$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,123
Downpayment
20%
$77,260
Closing costs
1%
$3,863
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,238
Total Expenses
$4,713
Mortgage P&I
31%
$1,907
Property Taxes
9%
$532
Home Insurance
2%
$145
HOA
0%
$7
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686