Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.34% first-year return on $104k initial cash invested.
13.34%
Cash On Cash
10.12%
Cap Rate
1.67
DSCR
$5,850
Rent
$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,850 income − $4,695 expenses = $1,155 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,850
Total Expenses
$4,695
Mortgage P&I
35%
$2,061
Property Taxes
9%
$497
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644