Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.64% first-year return on $103k initial cash invested.
13.64%
Cash On Cash
9.81%
Cap Rate
1.72
DSCR
$5,402
Rent
$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,140
Closing costs
1%
$4,057
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,402
Total Expenses
$4,229
Mortgage P&I
36%
$1,929
Property Taxes
6%
$342
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594