Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.53% first-year return on $119k initial cash invested.
29.53%
Cash On Cash
14.24%
Cap Rate
2.36
DSCR
$8,978
Rent
$2,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,978 income − $6,060 expenses = $2,918 cash flow
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,780
Closing costs
1%
$4,789
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$8,978
Total Expenses
$6,060
Mortgage P&I
27%
$2,406
Property Taxes
5%
$429
Home Insurance
2%
$173
HOA
0%
$0
Property Management
12%
$1,077
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$988