Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.54% first-year return on $112k initial cash invested.
19.54%
Cash On Cash
11.68%
Cap Rate
1.94
DSCR
$7,126
Rent
$1,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,126 income − $5,305 expenses = $1,821 cash flow
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,380
Closing costs
1%
$4,469
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,126
Total Expenses
$5,305
Mortgage P&I
32%
$2,245
Property Taxes
7%
$475
Home Insurance
2%
$154
HOA
0%
$8
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784