Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.22% first-year return on $103k initial cash invested.
15.22%
Cash On Cash
10.42%
Cap Rate
1.77
DSCR
$5,500
Rent
$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,500
Total Expenses
$4,199
Mortgage P&I
36%
$1,975
Property Taxes
4%
$209
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605