Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.99% first-year return on $184k initial cash invested.
10.99%
Cash On Cash
9.05%
Cap Rate
1.53
DSCR
$9,518
Rent
$1,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$792k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,918
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,518
Total Expenses
$7,831
Mortgage P&I
41%
$3,904
Property Taxes
4%
$395
Home Insurance
3%
$295
HOA
0%
$0
Property Management
12%
$1,142
CapEx
4%
$381
Vacancy
3%
$286
Maintenance
4%
$381
Other
11%
$1,047