Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.25% first-year return on $97,107 initial cash invested.
14.25%
Cash On Cash
10.48%
Cap Rate
1.71
DSCR
$5,337
Rent
$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,337 income − $4,184 expenses = $1,153 cash flow
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,107
Downpayment
20%
$75,340
Closing costs
1%
$3,767
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,337
Total Expenses
$4,184
Mortgage P&I
36%
$1,925
Property Taxes
6%
$310
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587