Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.11% first-year return on $91,752 initial cash invested.
10.11%
Cash On Cash
9.37%
Cap Rate
1.55
DSCR
$4,910
Rent
$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $4,137 expenses = $773 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,752
Downpayment
20%
$70,240
Closing costs
1%
$3,512
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$4,137
Mortgage P&I
36%
$1,773
Property Taxes
12%
$574
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540