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 $105k initial cash invested.
10.31%
Cash On Cash
9.38%
Cap Rate
1.53
DSCR
$5,354
Rent
$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,354 income − $4,449 expenses = $905 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,200
Closing costs
1%
$4,160
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,354
Total Expenses
$4,449
Mortgage P&I
40%
$2,131
Property Taxes
7%
$353
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589