Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.47% first-year return on $94,776 initial cash invested.
14.47%
Cash On Cash
10.4%
Cap Rate
1.73
DSCR
$4,899
Rent
$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,899 income − $3,756 expenses = $1,143 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,776
Downpayment
20%
$73,120
Closing costs
1%
$3,656
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,899
Total Expenses
$3,756
Mortgage P&I
37%
$1,831
Property Taxes
3%
$126
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539