Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.5% first-year return on $108k initial cash invested.
13.5%
Cash On Cash
10.05%
Cap Rate
1.68
DSCR
$5,829
Rent
$1,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,829 income − $4,611 expenses = $1,218 cash flow
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,829
Total Expenses
$4,611
Mortgage P&I
37%
$2,149
Property Taxes
6%
$331
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641