Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.03% first-year return on $117k initial cash invested.
13.03%
Cash On Cash
10.08%
Cap Rate
1.62
DSCR
$6,136
Rent
$1,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,136 income − $4,862 expenses = $1,274 cash flow
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,620
Closing costs
1%
$4,731
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,136
Total Expenses
$4,862
Mortgage P&I
40%
$2,457
Property Taxes
2%
$150
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675