Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.65% first-year return on $114k initial cash invested.
10.65%
Cash On Cash
9.19%
Cap Rate
1.55
DSCR
$5,608
Rent
$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,608 income − $4,599 expenses = $1,009 cash flow
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,100
Closing costs
1%
$4,555
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,608
Total Expenses
$4,599
Mortgage P&I
40%
$2,257
Property Taxes
5%
$275
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617