Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.93% first-year return on $112k initial cash invested.
10.93%
Cash On Cash
9.32%
Cap Rate
1.57
DSCR
$6,062
Rent
$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,062 income − $5,040 expenses = $1,022 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,700
Closing costs
1%
$4,485
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,062
Total Expenses
$5,040
Mortgage P&I
37%
$2,219
Property Taxes
10%
$600
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$667