Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.08% first-year return on $94,650 initial cash invested.
11.08%
Cash On Cash
9.55%
Cap Rate
1.58
DSCR
$4,860
Rent
$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,860 income − $3,986 expenses = $874 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,860
Total Expenses
$3,986
Mortgage P&I
38%
$1,838
Property Taxes
8%
$368
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$535