Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.18% first-year return on $94,965 initial cash invested.
13.18%
Cash On Cash
10.37%
Cap Rate
1.66
DSCR
$5,374
Rent
$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,374 income − $4,331 expenses = $1,043 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,965
Downpayment
20%
$73,300
Closing costs
1%
$3,665
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,374
Total Expenses
$4,331
Mortgage P&I
36%
$1,908
Property Taxes
9%
$466
Home Insurance
2%
$130
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591