Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.67% first-year return on $134k initial cash invested.
15.67%
Cash On Cash
10.39%
Cap Rate
1.74
DSCR
$7,185
Rent
$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,185 income − $5,439 expenses = $1,746 cash flow
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,511
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,185
Total Expenses
$5,439
Mortgage P&I
38%
$2,738
Property Taxes
2%
$119
Home Insurance
2%
$140
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$216
Maintenance
4%
$287
Other
11%
$790