Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.81% first-year return on $103k initial cash invested.
19.81%
Cash On Cash
12.33%
Cap Rate
1.88
DSCR
$6,184
Rent
$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,184 income − $4,488 expenses = $1,696 cash flow
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,700
Closing costs
1%
$4,035
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,184
Total Expenses
$4,488
Mortgage P&I
36%
$2,202
Property Taxes
2%
$105
Home Insurance
1%
$79
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$186
Maintenance
4%
$247
Other
11%
$680