Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.71% first-year return on $92,634 initial cash invested.
20.71%
Cash On Cash
12.21%
Cap Rate
2.06
DSCR
$6,520
Rent
$1,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,520 income − $4,921 expenses = $1,599 cash flow
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,634
Downpayment
20%
$71,080
Closing costs
1%
$3,554
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,520
Total Expenses
$4,921
Mortgage P&I
27%
$1,757
Property Taxes
5%
$318
Home Insurance
2%
$110
HOA
8%
$519
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717