Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.59% first-year return on $102k initial cash invested.
13.59%
Cash On Cash
10.24%
Cap Rate
1.68
DSCR
$5,715
Rent
$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,715 income − $4,560 expenses = $1,155 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,715
Total Expenses
$4,560
Mortgage P&I
36%
$2,030
Property Taxes
8%
$446
Home Insurance
2%
$140
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629