Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.3% first-year return on $109k initial cash invested.
12.3%
Cash On Cash
9.82%
Cap Rate
1.62
DSCR
$5,964
Rent
$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,964 income − $4,842 expenses = $1,122 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,080
Closing costs
1%
$4,354
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,964
Total Expenses
$4,842
Mortgage P&I
37%
$2,202
Property Taxes
7%
$443
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656