Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.1% first-year return on $115k initial cash invested.
11.1%
Cash On Cash
9.4%
Cap Rate
1.56
DSCR
$5,884
Rent
$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,884 income − $4,818 expenses = $1,066 cash flow
Investment Breakdown
|
Purchase Price
$463k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,660
Closing costs
1%
$4,633
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,884
Total Expenses
$4,818
Mortgage P&I
40%
$2,327
Property Taxes
5%
$321
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$177
Maintenance
4%
$235
Other
11%
$647