Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.45% first-year return on $91,500 initial cash invested.
26.45%
Cash On Cash
13.62%
Cap Rate
2.33
DSCR
$6,188
Rent
$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,188 income − $4,171 expenses = $2,017 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
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
$6,188
Total Expenses
$4,171
Mortgage P&I
28%
$1,707
Property Taxes
4%
$236
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681