Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.35% first-year return on $104k initial cash invested.
10.35%
Cash On Cash
9.43%
Cap Rate
1.53
DSCR
$5,589
Rent
$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,589 income − $4,688 expenses = $901 cash flow
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,300
Closing costs
1%
$4,115
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,589
Total Expenses
$4,688
Mortgage P&I
38%
$2,108
Property Taxes
11%
$592
Home Insurance
2%
$86
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615