Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.15% first-year return on $104k initial cash invested.
13.15%
Cash On Cash
10.65%
Cap Rate
1.62
DSCR
$6,159
Rent
$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,159 income − $5,018 expenses = $1,141 cash flow
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,040
Closing costs
1%
$4,102
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,159
Total Expenses
$5,018
Mortgage P&I
37%
$2,253
Property Taxes
9%
$525
Home Insurance
2%
$147
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677