Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.82% first-year return on $98,598 initial cash invested.
15.82%
Cash On Cash
10.9%
Cap Rate
1.79
DSCR
$5,928
Rent
$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,928 income − $4,628 expenses = $1,300 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,928
Total Expenses
$4,628
Mortgage P&I
33%
$1,949
Property Taxes
9%
$529
Home Insurance
2%
$135
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652