Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.03% first-year return on $93,600 initial cash invested.
16.03%
Cash On Cash
10.76%
Cap Rate
1.84
DSCR
$5,508
Rent
$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,508
Total Expenses
$4,258
Mortgage P&I
32%
$1,757
Property Taxes
9%
$490
Home Insurance
2%
$126
HOA
0%
$13
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606