Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.54% first-year return on $94,650 initial cash invested.
15.54%
Cash On Cash
10.65%
Cap Rate
1.79
DSCR
$5,181
Rent
$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,181 income − $3,955 expenses = $1,226 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,181
Total Expenses
$3,955
Mortgage P&I
35%
$1,807
Property Taxes
5%
$259
Home Insurance
2%
$128
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570