Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.49% first-year return on $116k initial cash invested.
20.49%
Cash On Cash
11.79%
Cap Rate
1.98
DSCR
$7,294
Rent
$1,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,294 income − $5,312 expenses = $1,982 cash flow
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,420
Closing costs
1%
$4,671
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,294
Total Expenses
$5,312
Mortgage P&I
32%
$2,316
Property Taxes
5%
$350
Home Insurance
2%
$166
HOA
0%
$0
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802