Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.39% first-year return on $119k initial cash invested.
13.39%
Cash On Cash
10.08%
Cap Rate
1.67
DSCR
$7,221
Rent
$1,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,221 income − $5,891 expenses = $1,330 cash flow
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,400
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,221
Total Expenses
$5,891
Mortgage P&I
34%
$2,430
Property Taxes
10%
$727
Home Insurance
4%
$278
HOA
0%
$0
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794