Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.07% first-year return on $109k initial cash invested.
12.07%
Cash On Cash
9.55%
Cap Rate
1.63
DSCR
$5,900
Rent
$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,260
Closing costs
1%
$4,313
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,900
Total Expenses
$4,808
Mortgage P&I
36%
$2,103
Property Taxes
3%
$196
Home Insurance
3%
$158
HOA
6%
$345
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649