Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.72% first-year return on $102k initial cash invested.
12.72%
Cash On Cash
9.73%
Cap Rate
1.68
DSCR
$5,724
Rent
$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,100
Closing costs
1%
$4,005
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,724
Total Expenses
$4,642
Mortgage P&I
34%
$1,937
Property Taxes
5%
$283
Home Insurance
3%
$147
HOA
6%
$328
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630