Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.99% first-year return on $116k initial cash invested.
15.99%
Cash On Cash
10.65%
Cap Rate
1.78
DSCR
$6,652
Rent
$1,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$92,920
Closing costs
1%
$4,646
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,652
Total Expenses
$5,112
Mortgage P&I
35%
$2,316
Property Taxes
6%
$368
Home Insurance
3%
$166
HOA
0%
$0
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732