Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.6% first-year return on $106k initial cash invested.
14.6%
Cash On Cash
10.36%
Cap Rate
1.74
DSCR
$6,147
Rent
$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,147 income − $4,857 expenses = $1,290 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,860
Closing costs
1%
$4,193
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,147
Total Expenses
$4,857
Mortgage P&I
34%
$2,085
Property Taxes
9%
$530
Home Insurance
2%
$152
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676