Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.47% first-year return on $92,949 initial cash invested.
12.47%
Cash On Cash
9.94%
Cap Rate
1.64
DSCR
$4,780
Rent
$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,780 income − $3,814 expenses = $966 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,949
Downpayment
20%
$71,380
Closing costs
1%
$3,569
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,780
Total Expenses
$3,814
Mortgage P&I
38%
$1,800
Property Taxes
4%
$213
Home Insurance
3%
$126
HOA
1%
$50
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526