Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.01% first-year return on $93,831 initial cash invested.
13.01%
Cash On Cash
10.05%
Cap Rate
1.67
DSCR
$4,798
Rent
$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,798 income − $3,781 expenses = $1,017 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,831
Downpayment
20%
$72,220
Closing costs
1%
$3,611
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,798
Total Expenses
$3,781
Mortgage P&I
38%
$1,814
Property Taxes
4%
$187
Home Insurance
3%
$131
HOA
0%
$17
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528