Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.11% first-year return on $97,527 initial cash invested.
14.11%
Cash On Cash
10.31%
Cap Rate
1.71
DSCR
$5,132
Rent
$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,132 income − $3,985 expenses = $1,147 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,527
Downpayment
20%
$75,740
Closing costs
1%
$3,787
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,132
Total Expenses
$3,985
Mortgage P&I
37%
$1,901
Property Taxes
4%
$203
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565