Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.35% first-year return on $103k initial cash invested.
11.35%
Cash On Cash
9.52%
Cap Rate
1.6
DSCR
$5,894
Rent
$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,894 income − $4,917 expenses = $977 cash flow
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,220
Closing costs
1%
$4,061
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,894
Total Expenses
$4,917
Mortgage P&I
34%
$2,010
Property Taxes
3%
$189
Home Insurance
3%
$149
HOA
10%
$565
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648