Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.97% first-year return on $143k initial cash invested.
14.97%
Cash On Cash
10.26%
Cap Rate
1.72
DSCR
$8,466
Rent
$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,466 income − $6,678 expenses = $1,788 cash flow
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,966
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,466
Total Expenses
$6,678
Mortgage P&I
35%
$2,974
Property Taxes
7%
$615
Home Insurance
2%
$210
HOA
0%
$0
Property Management
12%
$1,016
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$931