Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.27% first-year return on $94,356 initial cash invested.
11.27%
Cash On Cash
9.44%
Cap Rate
1.6
DSCR
$4,532
Rent
$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $3,646 expenses = $886 cash flow
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,356
Downpayment
20%
$72,720
Closing costs
1%
$3,636
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$3,646
Mortgage P&I
40%
$1,792
Property Taxes
4%
$184
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499