Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.23% first-year return on $123k initial cash invested.
11.23%
Cash On Cash
9.41%
Cap Rate
1.55
DSCR
$6,058
Rent
$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,058 income − $4,903 expenses = $1,155 cash flow
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,018
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,058
Total Expenses
$4,903
Mortgage P&I
42%
$2,537
Property Taxes
2%
$137
Home Insurance
3%
$170
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666