Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 65.97% first-year return on $96,750 initial cash invested.
65.97%
Cash On Cash
24.43%
Cap Rate
4.13
DSCR
$11,662
Rent
$5,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,662 income − $6,343 expenses = $5,319 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
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
$11,662
Total Expenses
$6,343
Mortgage P&I
16%
$1,849
Property Taxes
3%
$399
Home Insurance
1%
$131
HOA
0%
$0
Property Management
12%
$1,399
CapEx
4%
$466
Vacancy
3%
$350
Maintenance
4%
$466
Other
11%
$1,283