Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.8% first-year return on $115k initial cash invested.
20.8%
Cash On Cash
11.99%
Cap Rate
1.99
DSCR
$7,514
Rent
$2,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,514 income − $5,512 expenses = $2,002 cash flow
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,840
Closing costs
1%
$4,642
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,514
Total Expenses
$5,512
Mortgage P&I
31%
$2,334
Property Taxes
6%
$458
Home Insurance
2%
$164
HOA
0%
$0
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$225
Maintenance
4%
$301
Other
11%
$827