Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.75% first-year return on $109k initial cash invested.
16.75%
Cash On Cash
10.93%
Cap Rate
1.81
DSCR
$6,282
Rent
$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,282 income − $4,757 expenses = $1,525 cash flow
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,880
Closing costs
1%
$4,344
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,282
Total Expenses
$4,757
Mortgage P&I
35%
$2,181
Property Taxes
4%
$271
Home Insurance
3%
$157
HOA
0%
$13
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691