Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.28% first-year return on $97,800 initial cash invested.
14.28%
Cash On Cash
10.3%
Cap Rate
1.72
DSCR
$5,094
Rent
$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,094 income − $3,930 expenses = $1,164 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,094
Total Expenses
$3,930
Mortgage P&I
37%
$1,894
Property Taxes
3%
$171
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560