Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.29% first-year return on $114k initial cash invested.
16.29%
Cash On Cash
10.76%
Cap Rate
1.8
DSCR
$6,722
Rent
$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,722 income − $5,172 expenses = $1,550 cash flow
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,600
Closing costs
1%
$4,580
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,722
Total Expenses
$5,172
Mortgage P&I
34%
$2,286
Property Taxes
6%
$434
Home Insurance
2%
$166
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739