Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.71% first-year return on $108k initial cash invested.
14.71%
Cash On Cash
10.48%
Cap Rate
1.72
DSCR
$5,972
Rent
$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,972 income − $4,648 expenses = $1,324 cash flow
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,720
Closing costs
1%
$4,286
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,972
Total Expenses
$4,648
Mortgage P&I
36%
$2,179
Property Taxes
3%
$191
Home Insurance
2%
$147
HOA
2%
$100
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657