Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.3% first-year return on $102k initial cash invested.
19.3%
Cash On Cash
12.06%
Cap Rate
1.9
DSCR
$6,494
Rent
$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,494 income − $4,854 expenses = $1,640 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.0%
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
$6,494
Total Expenses
$4,854
Mortgage P&I
33%
$2,119
Property Taxes
6%
$387
Home Insurance
2%
$140
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714