Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.07% first-year return on $95,931 initial cash invested.
11.07%
Cash On Cash
9.51%
Cap Rate
1.59
DSCR
$5,252
Rent
$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,252 income − $4,367 expenses = $885 cash flow
Investment Breakdown
|
Purchase Price
$371k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,931
Downpayment
20%
$74,220
Closing costs
1%
$3,711
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,252
Total Expenses
$4,367
Mortgage P&I
35%
$1,847
Property Taxes
12%
$620
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578