Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.76% first-year return on $101k initial cash invested.
15.76%
Cash On Cash
11.1%
Cap Rate
1.75
DSCR
$5,918
Rent
$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,918 income − $4,593 expenses = $1,325 cash flow
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,920
Closing costs
1%
$3,946
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,918
Total Expenses
$4,593
Mortgage P&I
35%
$2,088
Property Taxes
6%
$348
Home Insurance
2%
$144
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651