Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.46% first-year return on $92,172 initial cash invested.
12.46%
Cash On Cash
9.81%
Cap Rate
1.65
DSCR
$4,580
Rent
$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,172
Downpayment
20%
$70,640
Closing costs
1%
$3,532
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,580
Total Expenses
$3,623
Mortgage P&I
38%
$1,748
Property Taxes
4%
$192
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504