Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.22% first-year return on $107k initial cash invested.
12.22%
Cash On Cash
10.21%
Cap Rate
1.59
DSCR
$6,015
Rent
$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,015 income − $4,928 expenses = $1,087 cash flow
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,480
Closing costs
1%
$4,224
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,015
Total Expenses
$4,928
Mortgage P&I
38%
$2,265
Property Taxes
7%
$426
Home Insurance
3%
$158
HOA
1%
$33
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662