Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.94% first-year return on $184k initial cash invested.
12.94%
Cash On Cash
9.57%
Cap Rate
1.61
DSCR
$9,938
Rent
$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,938 income − $7,960 expenses = $1,978 cash flow
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,881
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,938
Total Expenses
$7,960
Mortgage P&I
39%
$3,909
Property Taxes
4%
$435
Home Insurance
2%
$236
HOA
0%
$0
Property Management
12%
$1,193
CapEx
4%
$398
Vacancy
3%
$298
Maintenance
4%
$398
Other
11%
$1,093