Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.65% first-year return on $98,598 initial cash invested.
17.65%
Cash On Cash
11.16%
Cap Rate
1.88
DSCR
$5,438
Rent
$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,438 income − $3,988 expenses = $1,450 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,438
Total Expenses
$3,988
Mortgage P&I
35%
$1,900
Property Taxes
2%
$130
Home Insurance
2%
$108
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598