Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.41% first-year return on $99,081 initial cash invested.
11.41%
Cash On Cash
9.51%
Cap Rate
1.58
DSCR
$4,374
Rent
$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $3,432 expenses = $942 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,081
Downpayment
20%
$77,220
Closing costs
1%
$3,861
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$3,432
Mortgage P&I
44%
$1,942
Property Taxes
0%
$2
Home Insurance
0%
$1
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481