Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.14% first-year return on $93,390 initial cash invested.
12.14%
Cash On Cash
9.74%
Cap Rate
1.64
DSCR
$4,900
Rent
$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$3,955
Mortgage P&I
36%
$1,772
Property Taxes
8%
$378
Home Insurance
3%
$126
HOA
0%
$13
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539