Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.53% first-year return on $97,758 initial cash invested.
12.53%
Cash On Cash
9.9%
Cap Rate
1.65
DSCR
$5,199
Rent
$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,199 income − $4,178 expenses = $1,021 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,758
Downpayment
20%
$75,960
Closing costs
1%
$3,798
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,199
Total Expenses
$4,178
Mortgage P&I
37%
$1,903
Property Taxes
6%
$332
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572