Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.22% first-year return on $105k initial cash invested.
11.22%
Cash On Cash
9.33%
Cap Rate
1.58
DSCR
$4,958
Rent
$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $3,981 expenses = $977 cash flow
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,958
Total Expenses
$3,981
Mortgage P&I
41%
$2,028
Property Taxes
2%
$118
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545