Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.13% first-year return on $101k initial cash invested.
14.13%
Cash On Cash
10.15%
Cap Rate
1.72
DSCR
$5,142
Rent
$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$3,952
Mortgage P&I
38%
$1,948
Property Taxes
2%
$115
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566