Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.67% first-year return on $96,750 initial cash invested.
11.67%
Cash On Cash
9.9%
Cap Rate
1.59
DSCR
$5,016
Rent
$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,016 income − $4,075 expenses = $941 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,016
Total Expenses
$4,075
Mortgage P&I
39%
$1,951
Property Taxes
5%
$266
Home Insurance
3%
$136
HOA
0%
$16
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552