Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.35% first-year return on $93,180 initial cash invested.
13.35%
Cash On Cash
10.56%
Cap Rate
1.66
DSCR
$5,460
Rent
$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,460 income − $4,423 expenses = $1,037 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,180
Downpayment
20%
$71,600
Closing costs
1%
$3,580
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,460
Total Expenses
$4,423
Mortgage P&I
35%
$1,894
Property Taxes
10%
$551
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601