Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.07% first-year return on $118k initial cash invested.
12.07%
Cash On Cash
10.02%
Cap Rate
1.62
DSCR
$6,152
Rent
$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,152 income − $4,965 expenses = $1,187 cash flow
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,540
Closing costs
1%
$4,477
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$6,152
Total Expenses
$4,965
Mortgage P&I
38%
$2,307
Property Taxes
7%
$409
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677