Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 59.46% first-year return on $102k initial cash invested.
59.46%
Cash On Cash
22.59%
Cap Rate
3.75
DSCR
$11,682
Rent
$5,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,682 income − $6,637 expenses = $5,045 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$11,682
Total Expenses
$6,637
Mortgage P&I
17%
$2,002
Property Taxes
4%
$519
Home Insurance
1%
$145
HOA
0%
$0
Property Management
12%
$1,402
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,285