Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.1% first-year return on $104k initial cash invested.
40.1%
Cash On Cash
17.18%
Cap Rate
2.92
DSCR
$9,388
Rent
$3,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,388 income − $5,919 expenses = $3,469 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,720
Closing costs
1%
$4,086
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$9,388
Total Expenses
$5,919
Mortgage P&I
21%
$2,006
Property Taxes
4%
$348
Home Insurance
2%
$147
HOA
2%
$224
Property Management
12%
$1,127
CapEx
4%
$376
Vacancy
3%
$282
Maintenance
4%
$376
Other
11%
$1,033