Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.19% first-year return on $129k initial cash invested.
10.19%
Cash On Cash
9.45%
Cap Rate
1.49
DSCR
$6,897
Rent
$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,897 income − $5,803 expenses = $1,094 cash flow
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,275
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,897
Total Expenses
$5,803
Mortgage P&I
40%
$2,782
Property Taxes
7%
$474
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759