Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.26% first-year return on $150k initial cash invested.
11.26%
Cash On Cash
9.09%
Cap Rate
1.57
DSCR
$8,106
Rent
$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,291
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,106
Total Expenses
$6,697
Mortgage P&I
37%
$3,034
Property Taxes
5%
$421
Home Insurance
3%
$236
HOA
3%
$250
Property Management
12%
$973
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$892