Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.17% first-year return on $105k initial cash invested.
12.17%
Cash On Cash
9.86%
Cap Rate
1.61
DSCR
$5,534
Rent
$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,534 income − $4,473 expenses = $1,061 cash flow
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,534
Total Expenses
$4,473
Mortgage P&I
38%
$2,108
Property Taxes
6%
$335
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609