Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.17% first-year return on $96,981 initial cash invested.
10.17%
Cash On Cash
9.34%
Cap Rate
1.54
DSCR
$5,096
Rent
$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,096 income − $4,274 expenses = $822 cash flow
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,981
Downpayment
20%
$75,220
Closing costs
1%
$3,761
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,096
Total Expenses
$4,274
Mortgage P&I
37%
$1,902
Property Taxes
10%
$505
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561