Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.61% first-year return on $122k initial cash invested.
10.61%
Cash On Cash
9.29%
Cap Rate
1.54
DSCR
$6,680
Rent
$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,680 income − $5,597 expenses = $1,083 cash flow
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,500
Closing costs
1%
$4,975
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,680
Total Expenses
$5,597
Mortgage P&I
37%
$2,503
Property Taxes
10%
$649
Home Insurance
3%
$174
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735