Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.19% first-year return on $120k initial cash invested.
11.19%
Cash On Cash
9.55%
Cap Rate
1.57
DSCR
$7,164
Rent
$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,164 income − $6,046 expenses = $1,118 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,040
Closing costs
1%
$4,852
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,164
Total Expenses
$6,046
Mortgage P&I
34%
$2,455
Property Taxes
6%
$450
Home Insurance
2%
$175
HOA
7%
$529
Property Management
12%
$860
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$788