Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.76% first-year return on $102k initial cash invested.
15.76%
Cash On Cash
10.77%
Cap Rate
1.8
DSCR
$6,374
Rent
$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,374 income − $5,034 expenses = $1,340 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,999
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,374
Total Expenses
$5,034
Mortgage P&I
31%
$1,996
Property Taxes
11%
$731
Home Insurance
2%
$140
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701