Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.05% first-year return on $111k initial cash invested.
15.05%
Cash On Cash
10.49%
Cap Rate
1.74
DSCR
$6,408
Rent
$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,408 income − $5,014 expenses = $1,394 cash flow
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,700
Closing costs
1%
$4,435
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,408
Total Expenses
$5,014
Mortgage P&I
35%
$2,228
Property Taxes
7%
$451
Home Insurance
2%
$157
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705