Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.26% first-year return on $98,745 initial cash invested.
10.26%
Cash On Cash
9.16%
Cap Rate
1.56
DSCR
$5,378
Rent
$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,745
Downpayment
20%
$76,900
Closing costs
1%
$3,845
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,378
Total Expenses
$4,534
Mortgage P&I
35%
$1,875
Property Taxes
12%
$655
Home Insurance
3%
$136
HOA
1%
$40
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592