Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.78% first-year return on $108k initial cash invested.
13.78%
Cash On Cash
10.13%
Cap Rate
1.69
DSCR
$5,866
Rent
$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,400
Closing costs
1%
$4,270
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,866
Total Expenses
$4,630
Mortgage P&I
36%
$2,134
Property Taxes
5%
$293
Home Insurance
3%
$175
HOA
1%
$33
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645