Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.1% first-year return on $112k initial cash invested.
10.1%
Cash On Cash
9.15%
Cap Rate
1.51
DSCR
$5,475
Rent
$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,475 income − $4,529 expenses = $946 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,900
Closing costs
1%
$4,495
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,475
Total Expenses
$4,529
Mortgage P&I
41%
$2,263
Property Taxes
5%
$248
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602