Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.21% first-year return on $112k initial cash invested.
19.21%
Cash On Cash
11.79%
Cap Rate
1.91
DSCR
$7,556
Rent
$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,556 income − $5,755 expenses = $1,801 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.7%
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
$7,556
Total Expenses
$5,755
Mortgage P&I
31%
$2,316
Property Taxes
9%
$712
Home Insurance
2%
$158
HOA
0%
$0
Property Management
12%
$907
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831