Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.49% first-year return on $102k initial cash invested.
13.49%
Cash On Cash
10.18%
Cap Rate
1.67
DSCR
$5,266
Rent
$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,266 income − $4,120 expenses = $1,146 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,266
Total Expenses
$4,120
Mortgage P&I
39%
$2,034
Property Taxes
3%
$146
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579