Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.5% first-year return on $98,052 initial cash invested.
10.5%
Cash On Cash
9.39%
Cap Rate
1.56
DSCR
$5,175
Rent
$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,175 income − $4,317 expenses = $858 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,052
Downpayment
20%
$76,240
Closing costs
1%
$3,812
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,175
Total Expenses
$4,317
Mortgage P&I
37%
$1,917
Property Taxes
9%
$489
Home Insurance
3%
$136
HOA
0%
$16
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569