Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.17% first-year return on $113k initial cash invested.
21.17%
Cash On Cash
11.97%
Cap Rate
2.04
DSCR
$7,584
Rent
$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,584
Total Expenses
$5,599
Mortgage P&I
29%
$2,202
Property Taxes
3%
$243
Home Insurance
2%
$158
HOA
6%
$418
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$228
Maintenance
4%
$303
Other
11%
$834