Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.78% first-year return on $119k initial cash invested.
15.78%
Cash On Cash
10.46%
Cap Rate
1.8
DSCR
$7,518
Rent
$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,518 income − $5,956 expenses = $1,562 cash flow
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,518
Total Expenses
$5,956
Mortgage P&I
31%
$2,322
Property Taxes
12%
$909
Home Insurance
2%
$168
HOA
0%
$0
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$827