Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.7% first-year return on $108k initial cash invested.
16.7%
Cash On Cash
10.85%
Cap Rate
1.82
DSCR
$6,122
Rent
$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,122 income − $4,615 expenses = $1,507 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,122
Total Expenses
$4,615
Mortgage P&I
35%
$2,136
Property Taxes
3%
$209
Home Insurance
2%
$150
HOA
1%
$38
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673