Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 43.41% first-year return on $91,479 initial cash invested.
43.41%
Cash On Cash
18.53%
Cap Rate
3.07
DSCR
$8,368
Rent
$3,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,368 income − $5,059 expenses = $3,309 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$8,368
Total Expenses
$5,059
Mortgage P&I
21%
$1,759
Property Taxes
4%
$333
Home Insurance
1%
$122
HOA
0%
$0
Property Management
12%
$1,004
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$920