Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.56% first-year return on $122k initial cash invested.
20.56%
Cash On Cash
12.16%
Cap Rate
1.91
DSCR
$7,437
Rent
$2,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,437 income − $5,352 expenses = $2,085 cash flow
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,780
Closing costs
1%
$4,939
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,437
Total Expenses
$5,352
Mortgage P&I
35%
$2,621
Property Taxes
1%
$71
Home Insurance
2%
$133
HOA
0%
$0
Property Management
12%
$892
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$818