Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.31% first-year return on $115k initial cash invested.
10.31%
Cash On Cash
9.03%
Cap Rate
1.53
DSCR
$5,264
Rent
$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,568
Closing costs
1%
$4,628
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,264
Total Expenses
$4,274
Mortgage P&I
43%
$2,282
Property Taxes
0%
$1
Home Insurance
3%
$162
HOA
1%
$38
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579