Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.54% first-year return on $92,445 initial cash invested.
11.54%
Cash On Cash
9.43%
Cap Rate
1.62
DSCR
$4,480
Rent
$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,445
Downpayment
20%
$70,900
Closing costs
1%
$3,545
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$3,591
Mortgage P&I
38%
$1,719
Property Taxes
4%
$198
Home Insurance
3%
$130
HOA
0%
$21
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493