Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.56% first-year return on $93,579 initial cash invested.
23.56%
Cash On Cash
12.72%
Cap Rate
2.18
DSCR
$5,726
Rent
$1,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,726
Total Expenses
$3,889
Mortgage P&I
31%
$1,749
Property Taxes
1%
$67
Home Insurance
2%
$126
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630