Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.54% first-year return on $127k initial cash invested.
11.54%
Cash On Cash
9.48%
Cap Rate
1.56
DSCR
$6,162
Rent
$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,162 income − $4,940 expenses = $1,222 cash flow
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,195
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,162
Total Expenses
$4,940
Mortgage P&I
43%
$2,638
Property Taxes
3%
$206
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$678