Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.14% first-year return on $120k initial cash invested.
11.14%
Cash On Cash
9.52%
Cap Rate
1.54
DSCR
$5,916
Rent
$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,916 income − $4,803 expenses = $1,113 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,916
Total Expenses
$4,803
Mortgage P&I
42%
$2,497
Property Taxes
2%
$124
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651