Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.76% first-year return on $109k initial cash invested.
22.76%
Cash On Cash
12.49%
Cap Rate
2.1
DSCR
$7,326
Rent
$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,326 income − $5,252 expenses = $2,074 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,326
Total Expenses
$5,252
Mortgage P&I
29%
$2,160
Property Taxes
6%
$449
Home Insurance
2%
$152
HOA
0%
$0
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806