Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.23% first-year return on $98,283 initial cash invested.
10.23%
Cash On Cash
9.33%
Cap Rate
1.55
DSCR
$5,361
Rent
$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,361 income − $4,523 expenses = $838 cash flow
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,283
Downpayment
20%
$76,460
Closing costs
1%
$3,823
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,361
Total Expenses
$4,523
Mortgage P&I
36%
$1,921
Property Taxes
12%
$644
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590