Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.47% first-year return on $95,112 initial cash invested.
10.47%
Cash On Cash
9.42%
Cap Rate
1.55
DSCR
$4,756
Rent
$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,756 income − $3,926 expenses = $830 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,112
Downpayment
20%
$73,440
Closing costs
1%
$3,672
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,756
Total Expenses
$3,926
Mortgage P&I
39%
$1,864
Property Taxes
7%
$323
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523