Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.77% first-year return on $118k initial cash invested.
13.77%
Cash On Cash
9.9%
Cap Rate
1.7
DSCR
$6,663
Rent
$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,580
Closing costs
1%
$4,779
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,663
Total Expenses
$5,305
Mortgage P&I
35%
$2,318
Property Taxes
8%
$537
Home Insurance
3%
$173
HOA
0%
$10
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733