Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.86% first-year return on $105k initial cash invested.
13.86%
Cash On Cash
10.35%
Cap Rate
1.67
DSCR
$5,676
Rent
$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,676 income − $4,459 expenses = $1,217 cash flow
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,240
Closing costs
1%
$4,162
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,676
Total Expenses
$4,459
Mortgage P&I
38%
$2,145
Property Taxes
4%
$233
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624