Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.27% first-year return on $102k initial cash invested.
21.27%
Cash On Cash
12.25%
Cap Rate
2.03
DSCR
$6,756
Rent
$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,756 income − $4,940 expenses = $1,816 cash flow
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,420
Closing costs
1%
$4,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,756
Total Expenses
$4,940
Mortgage P&I
30%
$2,018
Property Taxes
7%
$475
Home Insurance
2%
$150
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743