Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.24% first-year return on $118k initial cash invested.
10.24%
Cash On Cash
9.2%
Cap Rate
1.52
DSCR
$5,926
Rent
$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,926 income − $4,921 expenses = $1,005 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,040
Closing costs
1%
$4,752
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,926
Total Expenses
$4,921
Mortgage P&I
41%
$2,401
Property Taxes
6%
$332
Home Insurance
3%
$173
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652