Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.47% first-year return on $108k initial cash invested.
12.47%
Cash On Cash
9.87%
Cap Rate
1.62
DSCR
$5,618
Rent
$1,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,618 income − $4,499 expenses = $1,119 cash flow
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,618
Total Expenses
$4,499
Mortgage P&I
39%
$2,169
Property Taxes
4%
$236
Home Insurance
3%
$158
HOA
0%
$25
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618