Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.91% first-year return on $139k initial cash invested.
10.91%
Cash On Cash
9.84%
Cap Rate
1.5
DSCR
$7,844
Rent
$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,844 income − $6,583 expenses = $1,261 cash flow
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,746
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,844
Total Expenses
$6,583
Mortgage P&I
40%
$3,136
Property Taxes
7%
$579
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$941
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$863