Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.9% first-year return on $103k initial cash invested.
24.9%
Cash On Cash
13.13%
Cap Rate
2.21
DSCR
$7,203
Rent
$2,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,203 income − $5,067 expenses = $2,136 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,900
Closing costs
1%
$4,045
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,203
Total Expenses
$5,067
Mortgage P&I
28%
$2,002
Property Taxes
6%
$442
Home Insurance
2%
$175
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792