Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.79% first-year return on $107k initial cash invested.
21.79%
Cash On Cash
12.5%
Cap Rate
2.01
DSCR
$6,834
Rent
$1,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,834 income − $4,895 expenses = $1,939 cash flow
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,540
Closing costs
1%
$4,227
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,834
Total Expenses
$4,895
Mortgage P&I
32%
$2,191
Property Taxes
3%
$229
Home Insurance
2%
$152
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$752