Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.93% first-year return on $117k initial cash invested.
10.93%
Cash On Cash
9.29%
Cap Rate
1.57
DSCR
$6,574
Rent
$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,480
Closing costs
1%
$4,724
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,574
Total Expenses
$5,506
Mortgage P&I
35%
$2,326
Property Taxes
7%
$473
Home Insurance
3%
$172
HOA
5%
$300
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$723