Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.66% first-year return on $116k initial cash invested.
10.66%
Cash On Cash
9.09%
Cap Rate
1.56
DSCR
$5,984
Rent
$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.1%
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
$5,984
Total Expenses
$4,952
Mortgage P&I
38%
$2,269
Property Taxes
8%
$485
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658