Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.24% first-year return on $98,178 initial cash invested.
16.24%
Cash On Cash
10.79%
Cap Rate
1.82
DSCR
$5,494
Rent
$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,494 income − $4,165 expenses = $1,329 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,178
Downpayment
20%
$76,360
Closing costs
1%
$3,818
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,494
Total Expenses
$4,165
Mortgage P&I
34%
$1,883
Property Taxes
5%
$283
Home Insurance
2%
$131
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604