Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.34% first-year return on $98,766 initial cash invested.
11.34%
Cash On Cash
9.42%
Cap Rate
1.62
DSCR
$5,442
Rent
$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,766
Downpayment
20%
$76,920
Closing costs
1%
$3,846
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,442
Total Expenses
$4,509
Mortgage P&I
34%
$1,868
Property Taxes
11%
$595
Home Insurance
3%
$136
HOA
1%
$59
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599