Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.14% first-year return on $115k initial cash invested.
12.14%
Cash On Cash
9.6%
Cap Rate
1.61
DSCR
$5,787
Rent
$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,787 income − $4,626 expenses = $1,161 cash flow
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,160
Closing costs
1%
$4,608
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,787
Total Expenses
$4,626
Mortgage P&I
40%
$2,294
Property Taxes
4%
$216
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$637