Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.11% first-year return on $113k initial cash invested.
13.11%
Cash On Cash
9.86%
Cap Rate
1.66
DSCR
$6,194
Rent
$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,600
Closing costs
1%
$4,530
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,194
Total Expenses
$4,958
Mortgage P&I
36%
$2,237
Property Taxes
7%
$456
Home Insurance
3%
$159
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681