Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.57% first-year return on $124k initial cash invested.
21.57%
Cash On Cash
12.04%
Cap Rate
2.01
DSCR
$8,073
Rent
$2,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,073 income − $5,842 expenses = $2,231 cash flow
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$8,073
Total Expenses
$5,842
Mortgage P&I
31%
$2,518
Property Taxes
5%
$421
Home Insurance
2%
$158
HOA
0%
$0
Property Management
12%
$969
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$888