Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.04% first-year return on $118k initial cash invested.
10.04%
Cash On Cash
9.07%
Cap Rate
1.51
DSCR
$5,565
Rent
$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,565 income − $4,580 expenses = $985 cash flow
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,565
Total Expenses
$4,580
Mortgage P&I
43%
$2,381
Property Taxes
2%
$132
Home Insurance
3%
$166
HOA
0%
$8
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612