Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.86% first-year return on $92,592 initial cash invested.
10.86%
Cash On Cash
9.41%
Cap Rate
1.58
DSCR
$4,725
Rent
$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,725 income − $3,887 expenses = $838 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,592
Downpayment
20%
$71,040
Closing costs
1%
$3,552
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,725
Total Expenses
$3,887
Mortgage P&I
37%
$1,759
Property Taxes
8%
$395
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520