Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.2% first-year return on $112k initial cash invested.
14.2%
Cash On Cash
10.13%
Cap Rate
1.72
DSCR
$6,502
Rent
$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,502 income − $5,171 expenses = $1,331 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,502
Total Expenses
$5,171
Mortgage P&I
34%
$2,206
Property Taxes
9%
$597
Home Insurance
2%
$158
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715