Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.98% first-year return on $95,448 initial cash invested.
28.98%
Cash On Cash
14.3%
Cap Rate
2.42
DSCR
$6,908
Rent
$2,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,908 income − $4,603 expenses = $2,305 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,448
Downpayment
20%
$73,760
Closing costs
1%
$3,688
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,908
Total Expenses
$4,603
Mortgage P&I
26%
$1,813
Property Taxes
4%
$306
Home Insurance
2%
$136
HOA
0%
$0
Property Management
12%
$829
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$760