Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.53% first-year return on $111k initial cash invested.
12.53%
Cash On Cash
9.79%
Cap Rate
1.63
DSCR
$5,822
Rent
$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,822 income − $4,665 expenses = $1,157 cash flow
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,420
Closing costs
1%
$4,421
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,822
Total Expenses
$4,665
Mortgage P&I
38%
$2,218
Property Taxes
5%
$306
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640