Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.17% first-year return on $112k initial cash invested.
12.17%
Cash On Cash
9.72%
Cap Rate
1.61
DSCR
$6,042
Rent
$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,042 income − $4,903 expenses = $1,139 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,042
Total Expenses
$4,903
Mortgage P&I
37%
$2,256
Property Taxes
7%
$435
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665