Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.69% first-year return on $101k initial cash invested.
12.69%
Cash On Cash
9.73%
Cap Rate
1.67
DSCR
$5,396
Rent
$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,220
Closing costs
1%
$3,961
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,396
Total Expenses
$4,326
Mortgage P&I
36%
$1,926
Property Taxes
8%
$417
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594