Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.85% first-year return on $122k initial cash invested.
12.85%
Cash On Cash
9.97%
Cap Rate
1.66
DSCR
$8,055
Rent
$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,055 income − $6,749 expenses = $1,306 cash flow
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$8,055
Total Expenses
$6,749
Mortgage P&I
31%
$2,483
Property Taxes
6%
$483
Home Insurance
2%
$173
HOA
11%
$871
Property Management
12%
$967
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$886