Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.11% first-year return on $92,424 initial cash invested.
10.11%
Cash On Cash
9.29%
Cap Rate
1.55
DSCR
$4,929
Rent
$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,424
Downpayment
20%
$70,880
Closing costs
1%
$3,544
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,929
Total Expenses
$4,150
Mortgage P&I
36%
$1,767
Property Taxes
12%
$582
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542