Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.5% first-year return on $111k initial cash invested.
15.5%
Cash On Cash
10.98%
Cap Rate
1.72
DSCR
$6,676
Rent
$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,676 income − $5,243 expenses = $1,433 cash flow
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,676
Total Expenses
$5,243
Mortgage P&I
35%
$2,350
Property Taxes
7%
$469
Home Insurance
2%
$155
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734