Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.94% first-year return on $110k initial cash invested.
10.94%
Cash On Cash
9.25%
Cap Rate
1.57
DSCR
$5,654
Rent
$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,654
Total Expenses
$4,649
Mortgage P&I
38%
$2,155
Property Taxes
7%
$416
Home Insurance
3%
$156
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622