Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.08% first-year return on $92,907 initial cash invested.
18.08%
Cash On Cash
11.47%
Cap Rate
1.91
DSCR
$5,652
Rent
$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,652 income − $4,252 expenses = $1,400 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,907
Downpayment
20%
$71,340
Closing costs
1%
$3,567
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,652
Total Expenses
$4,252
Mortgage P&I
32%
$1,783
Property Taxes
7%
$372
Home Insurance
2%
$133
HOA
1%
$42
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622