Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.97% first-year return on $103k initial cash invested.
13.97%
Cash On Cash
10.12%
Cap Rate
1.72
DSCR
$5,724
Rent
$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,180
Closing costs
1%
$4,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,724
Total Expenses
$4,522
Mortgage P&I
35%
$1,991
Property Taxes
8%
$439
Home Insurance
3%
$145
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630