Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.25% first-year return on $96,624 initial cash invested.
17.25%
Cash On Cash
11.11%
Cap Rate
1.88
DSCR
$5,804
Rent
$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,804 income − $4,415 expenses = $1,389 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,624
Downpayment
20%
$74,880
Closing costs
1%
$3,744
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,804
Total Expenses
$4,415
Mortgage P&I
32%
$1,844
Property Taxes
7%
$424
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638