Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.55% first-year return on $106k initial cash invested.
12.55%
Cash On Cash
10.16%
Cap Rate
1.61
DSCR
$5,948
Rent
$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,680
Closing costs
1%
$4,184
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,948
Total Expenses
$4,841
Mortgage P&I
37%
$2,199
Property Taxes
9%
$540
Home Insurance
1%
$70
HOA
0%
$10
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654