Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.66% first-year return on $95,490 initial cash invested.
11.66%
Cash On Cash
9.65%
Cap Rate
1.6
DSCR
$4,605
Rent
$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $3,677 expenses = $928 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,605
Total Expenses
$3,677
Mortgage P&I
40%
$1,856
Property Taxes
2%
$90
Home Insurance
3%
$130
HOA
1%
$35
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507