Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.02% first-year return on $112k initial cash invested.
12.02%
Cash On Cash
9.65%
Cap Rate
1.59
DSCR
$5,493
Rent
$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $4,368 expenses = $1,125 cash flow
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$4,368
Mortgage P&I
41%
$2,265
Property Taxes
1%
$78
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604