Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.85% first-year return on $115k initial cash invested.
35.85%
Cash On Cash
16.04%
Cap Rate
2.66
DSCR
$10,586
Rent
$3,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,586 income − $7,140 expenses = $3,446 cash flow
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,720
Closing costs
1%
$4,636
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$10,586
Total Expenses
$7,140
Mortgage P&I
22%
$2,326
Property Taxes
4%
$453
Home Insurance
2%
$163
HOA
6%
$600
Property Management
12%
$1,270
CapEx
4%
$423
Vacancy
3%
$318
Maintenance
4%
$423
Other
11%
$1,164