Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.81% first-year return on $99,564 initial cash invested.
16.81%
Cash On Cash
10.98%
Cap Rate
1.85
DSCR
$5,823
Rent
$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,823 income − $4,428 expenses = $1,395 cash flow
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,564
Downpayment
20%
$77,680
Closing costs
1%
$3,884
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,823
Total Expenses
$4,428
Mortgage P&I
33%
$1,926
Property Taxes
6%
$331
Home Insurance
2%
$140
HOA
1%
$50
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641