Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.68% first-year return on $124k initial cash invested.
14.68%
Cash On Cash
10.4%
Cap Rate
1.69
DSCR
$6,878
Rent
$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,878 income − $5,358 expenses = $1,520 cash flow
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,878
Total Expenses
$5,358
Mortgage P&I
38%
$2,591
Property Taxes
4%
$242
Home Insurance
3%
$187
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757