Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.33% first-year return on $102k initial cash invested.
10.33%
Cash On Cash
9.84%
Cap Rate
1.5
DSCR
$5,289
Rent
$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,289 income − $4,408 expenses = $881 cash flow
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,360
Closing costs
1%
$4,018
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,289
Total Expenses
$4,408
Mortgage P&I
42%
$2,202
Property Taxes
5%
$245
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582