Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.57% first-year return on $109k initial cash invested.
10.57%
Cash On Cash
9.11%
Cap Rate
1.55
DSCR
$5,218
Rent
$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,640
Closing costs
1%
$4,332
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$4,258
Mortgage P&I
41%
$2,118
Property Taxes
4%
$215
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574