Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.98% first-year return on $112k initial cash invested.
14.98%
Cash On Cash
10.27%
Cap Rate
1.76
DSCR
$6,192
Rent
$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,100
Closing costs
1%
$4,455
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,192
Total Expenses
$4,799
Mortgage P&I
35%
$2,172
Property Taxes
6%
$358
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681