Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.07% first-year return on $127k initial cash invested.
10.07%
Cash On Cash
9.1%
Cap Rate
1.51
DSCR
$6,752
Rent
$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,752 income − $5,685 expenses = $1,067 cash flow
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,198
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,752
Total Expenses
$5,685
Mortgage P&I
39%
$2,603
Property Taxes
9%
$595
Home Insurance
3%
$191
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743