Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.44% first-year return on $172k initial cash invested.
10.44%
Cash On Cash
9.01%
Cap Rate
1.5
DSCR
$8,668
Rent
$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,668 income − $7,172 expenses = $1,496 cash flow
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,332
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,668
Total Expenses
$7,172
Mortgage P&I
42%
$3,664
Property Taxes
3%
$290
Home Insurance
3%
$271
HOA
0%
$0
Property Management
12%
$1,040
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$953