Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.17% first-year return on $105k initial cash invested.
10.17%
Cash On Cash
9.35%
Cap Rate
1.52
DSCR
$5,388
Rent
$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,388 income − $4,497 expenses = $891 cash flow
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,940
Closing costs
1%
$4,147
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,388
Total Expenses
$4,497
Mortgage P&I
39%
$2,123
Property Taxes
7%
$393
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593