Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.66% first-year return on $111k initial cash invested.
13.66%
Cash On Cash
10.05%
Cap Rate
1.68
DSCR
$5,932
Rent
$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,280
Closing costs
1%
$4,414
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,932
Total Expenses
$4,672
Mortgage P&I
37%
$2,200
Property Taxes
5%
$296
Home Insurance
3%
$159
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653