Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.69% first-year return on $112k initial cash invested.
11.69%
Cash On Cash
9.46%
Cap Rate
1.6
DSCR
$5,904
Rent
$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,904
Total Expenses
$4,810
Mortgage P&I
37%
$2,211
Property Taxes
7%
$436
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649