Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.29% first-year return on $158k initial cash invested.
11.29%
Cash On Cash
9.17%
Cap Rate
1.55
DSCR
$8,082
Rent
$1,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,082 income − $6,597 expenses = $1,485 cash flow
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,661
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,082
Total Expenses
$6,597
Mortgage P&I
41%
$3,283
Property Taxes
4%
$324
Home Insurance
3%
$243
HOA
0%
$0
Property Management
12%
$970
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$889