Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.15% first-year return on $108k initial cash invested.
10.15%
Cash On Cash
9.39%
Cap Rate
1.52
DSCR
$5,794
Rent
$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,794 income − $4,880 expenses = $914 cash flow
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,794
Total Expenses
$4,880
Mortgage P&I
38%
$2,210
Property Taxes
9%
$550
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637