Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.05% first-year return on $93,327 initial cash invested.
34.05%
Cash On Cash
15.78%
Cap Rate
2.67
DSCR
$7,596
Rent
$2,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,596 income − $4,948 expenses = $2,648 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,327
Downpayment
20%
$71,740
Closing costs
1%
$3,587
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$7,596
Total Expenses
$4,948
Mortgage P&I
23%
$1,764
Property Taxes
6%
$450
Home Insurance
2%
$150
HOA
0%
$0
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836