Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.43% first-year return on $124k initial cash invested.
21.43%
Cash On Cash
12.27%
Cap Rate
1.99
DSCR
$8,886
Rent
$2,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,886 income − $6,671 expenses = $2,215 cash flow
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,049
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$8,886
Total Expenses
$6,671
Mortgage P&I
29%
$2,592
Property Taxes
7%
$606
Home Insurance
2%
$186
HOA
3%
$267
Property Management
12%
$1,066
CapEx
4%
$355
Vacancy
3%
$267
Maintenance
4%
$355
Other
11%
$977