Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.1% first-year return on $100k initial cash invested.
12.1%
Cash On Cash
9.74%
Cap Rate
1.63
DSCR
$5,454
Rent
$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,454 income − $4,446 expenses = $1,008 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,100
Closing costs
1%
$3,905
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,454
Total Expenses
$4,446
Mortgage P&I
36%
$1,944
Property Taxes
9%
$479
Home Insurance
3%
$140
HOA
1%
$29
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600