Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.21% first-year return on $100k initial cash invested.
11.21%
Cash On Cash
9.58%
Cap Rate
1.57
DSCR
$4,988
Rent
$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $4,050 expenses = $938 cash flow
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,480
Closing costs
1%
$3,924
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$4,050
Mortgage P&I
40%
$1,994
Property Taxes
4%
$218
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549