Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.07% first-year return on $107k initial cash invested.
21.07%
Cash On Cash
12.04%
Cap Rate
2.01
DSCR
$6,520
Rent
$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,520 income − $4,639 expenses = $1,881 cash flow
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,880
Closing costs
1%
$4,244
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,520
Total Expenses
$4,639
Mortgage P&I
32%
$2,115
Property Taxes
2%
$132
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717