Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.42% first-year return on $116k initial cash invested.
24.42%
Cash On Cash
12.9%
Cap Rate
2.15
DSCR
$7,965
Rent
$2,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,965 income − $5,602 expenses = $2,363 cash flow
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,460
Closing costs
1%
$4,673
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,965
Total Expenses
$5,602
Mortgage P&I
29%
$2,341
Property Taxes
5%
$388
Home Insurance
2%
$164
HOA
0%
$0
Property Management
12%
$956
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$876