Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.47% first-year return on $109k initial cash invested.
20.47%
Cash On Cash
11.68%
Cap Rate
2
DSCR
$6,396
Rent
$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,396
Total Expenses
$4,531
Mortgage P&I
33%
$2,114
Property Taxes
1%
$89
Home Insurance
2%
$152
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704