Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.82% first-year return on $101k initial cash invested.
23.82%
Cash On Cash
13.01%
Cap Rate
2.18
DSCR
$7,824
Rent
$2,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,824 income − $5,816 expenses = $2,008 cash flow
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,200
Closing costs
1%
$3,960
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$7,824
Total Expenses
$5,816
Mortgage P&I
25%
$1,973
Property Taxes
3%
$254
Home Insurance
2%
$135
HOA
10%
$793
Property Management
12%
$939
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861