Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.83% first-year return on $101k initial cash invested.
10.83%
Cash On Cash
9.7%
Cap Rate
1.57
DSCR
$6,160
Rent
$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,160 income − $5,249 expenses = $911 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,160
Total Expenses
$5,249
Mortgage P&I
33%
$2,037
Property Taxes
16%
$980
Home Insurance
2%
$138
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$678