Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.75% first-year return on $102k initial cash invested.
14.75%
Cash On Cash
10.42%
Cap Rate
1.73
DSCR
$5,260
Rent
$1,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,260 income − $4,006 expenses = $1,254 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,260
Total Expenses
$4,006
Mortgage P&I
38%
$2,010
Property Taxes
1%
$68
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579