Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.11% first-year return on $102k initial cash invested.
13.11%
Cash On Cash
10%
Cap Rate
1.66
DSCR
$5,178
Rent
$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $4,066 expenses = $1,112 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$4,066
Mortgage P&I
39%
$2,006
Property Taxes
3%
$160
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570