Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.04% first-year return on $105k initial cash invested.
11.04%
Cash On Cash
9.38%
Cap Rate
1.57
DSCR
$5,272
Rent
$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,272 income − $4,309 expenses = $963 cash flow
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,540
Closing costs
1%
$4,127
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,272
Total Expenses
$4,309
Mortgage P&I
39%
$2,053
Property Taxes
6%
$314
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580