Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.15% first-year return on $115k initial cash invested.
10.15%
Cash On Cash
8.89%
Cap Rate
1.54
DSCR
$5,474
Rent
$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,474
Total Expenses
$4,505
Mortgage P&I
41%
$2,220
Property Taxes
5%
$263
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602