Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.44% first-year return on $102k initial cash invested.
14.44%
Cash On Cash
10.78%
Cap Rate
1.79
DSCR
$8,896
Rent
$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,896 income − $7,669 expenses = $1,227 cash flow
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$8,896
Total Expenses
$7,669
Mortgage P&I
23%
$2,009
Property Taxes
28%
$2,494
Home Insurance
2%
$140
HOA
0%
$0
Property Management
12%
$1,068
CapEx
4%
$356
Vacancy
3%
$267
Maintenance
4%
$356
Other
11%
$979