Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.51% first-year return on $102k initial cash invested.
12.51%
Cash On Cash
9.87%
Cap Rate
1.65
DSCR
$5,756
Rent
$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,756 income − $4,693 expenses = $1,063 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
$5,756
Total Expenses
$4,693
Mortgage P&I
35%
$1,996
Property Taxes
6%
$357
Home Insurance
2%
$140
HOA
4%
$243
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633