Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.4% first-year return on $110k initial cash invested.
15.4%
Cash On Cash
10.65%
Cap Rate
1.76
DSCR
$6,670
Rent
$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,670 income − $5,255 expenses = $1,415 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,670
Total Expenses
$5,255
Mortgage P&I
33%
$2,218
Property Taxes
9%
$611
Home Insurance
2%
$158
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734