Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.37% first-year return on $93,516 initial cash invested.
30.37%
Cash On Cash
15.06%
Cap Rate
2.42
DSCR
$7,080
Rent
$2,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,080 income − $4,713 expenses = $2,367 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,516
Downpayment
20%
$71,920
Closing costs
1%
$3,596
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$7,080
Total Expenses
$4,713
Mortgage P&I
26%
$1,864
Property Taxes
4%
$311
Home Insurance
2%
$131
HOA
0%
$0
Property Management
12%
$850
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$779