Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.73% first-year return on $92,928 initial cash invested.
12.73%
Cash On Cash
9.91%
Cap Rate
1.66
DSCR
$4,612
Rent
$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,612 income − $3,626 expenses = $986 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,928
Downpayment
20%
$71,360
Closing costs
1%
$3,568
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,612
Total Expenses
$3,626
Mortgage P&I
39%
$1,778
Property Taxes
3%
$153
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507