Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.4% first-year return on $91,983 initial cash invested.
11.4%
Cash On Cash
9.61%
Cap Rate
1.6
DSCR
$4,440
Rent
$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $3,566 expenses = $874 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,983
Downpayment
20%
$70,460
Closing costs
1%
$3,523
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,440
Total Expenses
$3,566
Mortgage P&I
40%
$1,768
Property Taxes
3%
$155
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488