Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.04% first-year return on $125k initial cash invested.
17.04%
Cash On Cash
11.52%
Cap Rate
1.74
DSCR
$7,473
Rent
$1,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,473 income − $5,701 expenses = $1,772 cash flow
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,085
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$7,473
Total Expenses
$5,701
Mortgage P&I
38%
$2,809
Property Taxes
2%
$164
Home Insurance
2%
$178
HOA
0%
$9
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822