Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.6% first-year return on $112k initial cash invested.
10.6%
Cash On Cash
9.24%
Cap Rate
1.54
DSCR
$5,553
Rent
$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,553 income − $4,564 expenses = $989 cash flow
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,520
Closing costs
1%
$4,476
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,553
Total Expenses
$4,564
Mortgage P&I
40%
$2,237
Property Taxes
5%
$292
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611