Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.87% first-year return on $99,060 initial cash invested.
16.87%
Cash On Cash
10.93%
Cap Rate
1.85
DSCR
$5,466
Rent
$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,466 income − $4,073 expenses = $1,393 cash flow
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,060
Downpayment
20%
$77,200
Closing costs
1%
$3,860
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,466
Total Expenses
$4,073
Mortgage P&I
35%
$1,905
Property Taxes
3%
$174
Home Insurance
2%
$135
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601