Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.48% first-year return on $99,291 initial cash invested.
13.48%
Cash On Cash
10.32%
Cap Rate
1.68
DSCR
$5,766
Rent
$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,766 income − $4,651 expenses = $1,115 cash flow
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,291
Downpayment
20%
$77,420
Closing costs
1%
$3,871
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,766
Total Expenses
$4,651
Mortgage P&I
34%
$1,983
Property Taxes
10%
$571
Home Insurance
2%
$136
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634