Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.03% first-year return on $116k initial cash invested.
11.03%
Cash On Cash
9.34%
Cap Rate
1.55
DSCR
$5,500
Rent
$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,500 income − $4,430 expenses = $1,070 cash flow
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,680
Closing costs
1%
$4,684
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,500
Total Expenses
$4,430
Mortgage P&I
43%
$2,354
Property Taxes
0%
$4
Home Insurance
3%
$164
HOA
1%
$38
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605