Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.8% first-year return on $122k initial cash invested.
14.8%
Cash On Cash
10.96%
Cap Rate
1.65
DSCR
$7,107
Rent
$1,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,107 income − $5,601 expenses = $1,506 cash flow
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,140
Closing costs
1%
$4,957
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,107
Total Expenses
$5,601
Mortgage P&I
39%
$2,739
Property Taxes
4%
$264
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782