Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.69% first-year return on $114k initial cash invested.
11.69%
Cash On Cash
9.84%
Cap Rate
1.56
DSCR
$5,812
Rent
$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,812 income − $4,704 expenses = $1,108 cash flow
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,160
Closing costs
1%
$4,558
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,812
Total Expenses
$4,704
Mortgage P&I
41%
$2,397
Property Taxes
3%
$165
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639