Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.04% first-year return on $122k initial cash invested.
12.04%
Cash On Cash
9.63%
Cap Rate
1.6
DSCR
$6,664
Rent
$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,140
Closing costs
1%
$4,957
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,664
Total Expenses
$5,439
Mortgage P&I
37%
$2,486
Property Taxes
7%
$477
Home Insurance
3%
$184
HOA
0%
$25
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733