Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.24% first-year return on $96,687 initial cash invested.
22.24%
Cash On Cash
12.57%
Cap Rate
2.08
DSCR
$6,106
Rent
$1,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,106 income − $4,314 expenses = $1,792 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,687
Downpayment
20%
$74,940
Closing costs
1%
$3,747
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,106
Total Expenses
$4,314
Mortgage P&I
31%
$1,888
Property Taxes
4%
$214
Home Insurance
2%
$136
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672