Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.9% first-year return on $111k initial cash invested.
10.9%
Cash On Cash
9.37%
Cap Rate
1.56
DSCR
$5,852
Rent
$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,852 income − $4,840 expenses = $1,012 cash flow
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,960
Closing costs
1%
$4,448
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,852
Total Expenses
$4,840
Mortgage P&I
38%
$2,227
Property Taxes
8%
$462
Home Insurance
3%
$161
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644