Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.12% first-year return on $105k initial cash invested.
10.12%
Cash On Cash
9.66%
Cap Rate
1.5
DSCR
$5,786
Rent
$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,786 income − $4,903 expenses = $883 cash flow
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,786
Total Expenses
$4,903
Mortgage P&I
38%
$2,207
Property Taxes
10%
$585
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636