Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.12% first-year return on $91,500 initial cash invested.
19.12%
Cash On Cash
11.88%
Cap Rate
1.94
DSCR
$5,481
Rent
$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,481 income − $4,023 expenses = $1,458 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,481
Total Expenses
$4,023
Mortgage P&I
33%
$1,788
Property Taxes
5%
$250
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603