Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.78% first-year return on $91,101 initial cash invested.
12.78%
Cash On Cash
10.49%
Cap Rate
1.64
DSCR
$5,550
Rent
$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,550 income − $4,580 expenses = $970 cash flow
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,550
Total Expenses
$4,580
Mortgage P&I
33%
$1,852
Property Taxes
12%
$682
Home Insurance
2%
$122
HOA
1%
$38
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610