Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.24% first-year return on $102k initial cash invested.
10.24%
Cash On Cash
9.41%
Cap Rate
1.52
DSCR
$5,019
Rent
$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,019 income − $4,149 expenses = $870 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,019
Total Expenses
$4,149
Mortgage P&I
41%
$2,064
Property Taxes
5%
$238
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552