Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.35% first-year return on $93,600 initial cash invested.
24.35%
Cash On Cash
12.99%
Cap Rate
2.22
DSCR
$6,076
Rent
$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,076
Total Expenses
$4,177
Mortgage P&I
29%
$1,756
Property Taxes
4%
$230
Home Insurance
2%
$126
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668