Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.17% first-year return on $100k initial cash invested.
21.17%
Cash On Cash
11.96%
Cap Rate
2.06
DSCR
$6,062
Rent
$1,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,260
Closing costs
1%
$3,913
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,062
Total Expenses
$4,295
Mortgage P&I
31%
$1,892
Property Taxes
3%
$182
Home Insurance
2%
$145
HOA
0%
$16
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$667