Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.78% first-year return on $98,892 initial cash invested.
19.78%
Cash On Cash
11.74%
Cap Rate
1.97
DSCR
$5,644
Rent
$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,644 income − $4,014 expenses = $1,630 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,892
Downpayment
20%
$77,040
Closing costs
1%
$3,852
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,644
Total Expenses
$4,014
Mortgage P&I
34%
$1,914
Property Taxes
1%
$40
Home Insurance
3%
$141
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621