Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.59% first-year return on $120k initial cash invested.
14.59%
Cash On Cash
10.21%
Cap Rate
1.71
DSCR
$6,312
Rent
$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,312 income − $4,855 expenses = $1,457 cash flow
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,960
Closing costs
1%
$4,848
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,312
Total Expenses
$4,855
Mortgage P&I
38%
$2,417
Property Taxes
2%
$119
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694