Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.57% first-year return on $146k initial cash invested.
27.57%
Cash On Cash
13.61%
Cap Rate
2.24
DSCR
$11,649
Rent
$3,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,649 income − $8,295 expenses = $3,354 cash flow
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,094
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$11,649
Total Expenses
$8,295
Mortgage P&I
27%
$3,092
Property Taxes
6%
$670
Home Insurance
2%
$219
HOA
3%
$354
Property Management
12%
$1,398
CapEx
4%
$466
Vacancy
3%
$349
Maintenance
4%
$466
Other
11%
$1,281