Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.02% first-year return on $91,500 initial cash invested.
11.02%
Cash On Cash
9.52%
Cap Rate
1.58
DSCR
$4,448
Rent
$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,448 income − $3,608 expenses = $840 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,448
Total Expenses
$3,608
Mortgage P&I
40%
$1,759
Property Taxes
5%
$215
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489