Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.19% first-year return on $93,159 initial cash invested.
11.19%
Cash On Cash
9.52%
Cap Rate
1.59
DSCR
$4,480
Rent
$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $3,611 expenses = $869 cash flow
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$3,611
Mortgage P&I
40%
$1,790
Property Taxes
4%
$169
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493