Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.17% first-year return on $91,500 initial cash invested.
11.17%
Cash On Cash
9.6%
Cap Rate
1.58
DSCR
$4,446
Rent
$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$3,594
Mortgage P&I
40%
$1,769
Property Taxes
4%
$191
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489