Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.55% first-year return on $91,374 initial cash invested.
10.55%
Cash On Cash
9.53%
Cap Rate
1.56
DSCR
$4,808
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,808 income − $4,005 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,374
Downpayment
20%
$69,880
Closing costs
1%
$3,494
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,808
Total Expenses
$4,005
Mortgage P&I
37%
$1,779
Property Taxes
10%
$471
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529