Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.07% first-year return on $111k initial cash invested.
19.07%
Cash On Cash
12.3%
Cap Rate
1.86
DSCR
$8,382
Rent
$1,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,382 income − $6,623 expenses = $1,759 cash flow
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,260
Closing costs
1%
$4,413
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$8,382
Total Expenses
$6,623
Mortgage P&I
29%
$2,430
Property Taxes
5%
$416
Home Insurance
2%
$161
HOA
9%
$767
Property Management
12%
$1,006
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$922