Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.67% first-year return on $94,440 initial cash invested.
10.67%
Cash On Cash
9.12%
Cap Rate
1.58
DSCR
$4,354
Rent
$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,440
Downpayment
20%
$72,800
Closing costs
1%
$3,640
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$3,514
Mortgage P&I
40%
$1,751
Property Taxes
4%
$154
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479