Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.51% first-year return on $103k initial cash invested.
10.51%
Cash On Cash
9.25%
Cap Rate
1.55
DSCR
$4,988
Rent
$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $4,087 expenses = $901 cash flow
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,840
Closing costs
1%
$4,042
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$4,087
Mortgage P&I
40%
$2,015
Property Taxes
5%
$225
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549