Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.49% first-year return on $99,501 initial cash invested.
10.49%
Cash On Cash
9.17%
Cap Rate
1.57
DSCR
$5,086
Rent
$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$388k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,501
Downpayment
20%
$77,620
Closing costs
1%
$3,881
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,086
Total Expenses
$4,216
Mortgage P&I
37%
$1,894
Property Taxes
9%
$454
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559