Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.4% first-year return on $117k initial cash invested.
21.4%
Cash On Cash
11.92%
Cap Rate
2.05
DSCR
$7,926
Rent
$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,340
Closing costs
1%
$4,717
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,926
Total Expenses
$5,838
Mortgage P&I
29%
$2,280
Property Taxes
9%
$684
Home Insurance
2%
$170
HOA
0%
$9
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$872