Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.33% first-year return on $96,078 initial cash invested.
14.33%
Cash On Cash
10.37%
Cap Rate
1.76
DSCR
$5,895
Rent
$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,895 income − $4,748 expenses = $1,147 cash flow
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,078
Downpayment
20%
$74,360
Closing costs
1%
$3,718
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,895
Total Expenses
$4,748
Mortgage P&I
31%
$1,830
Property Taxes
13%
$783
Home Insurance
2%
$131
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648