Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.77% first-year return on $134k initial cash invested.
10.77%
Cash On Cash
8.98%
Cap Rate
1.56
DSCR
$6,969
Rent
$1,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,530
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,969
Total Expenses
$5,765
Mortgage P&I
38%
$2,655
Property Taxes
6%
$389
Home Insurance
3%
$199
HOA
2%
$152
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767