Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.91% first-year return on $110k initial cash invested.
21.91%
Cash On Cash
12.11%
Cap Rate
2.09
DSCR
$7,374
Rent
$2,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,180
Closing costs
1%
$4,359
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,374
Total Expenses
$5,374
Mortgage P&I
29%
$2,104
Property Taxes
4%
$262
Home Insurance
2%
$161
HOA
5%
$340
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811