Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.11% first-year return on $123k initial cash invested.
14.11%
Cash On Cash
10.49%
Cap Rate
1.64
DSCR
$6,622
Rent
$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,622 income − $5,176 expenses = $1,446 cash flow
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,622
Total Expenses
$5,176
Mortgage P&I
40%
$2,657
Property Taxes
1%
$92
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728