Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.49% first-year return on $162k initial cash invested.
19.49%
Cash On Cash
11.37%
Cap Rate
1.87
DSCR
$9,960
Rent
$2,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,960 income − $7,326 expenses = $2,634 cash flow
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,867
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,960
Total Expenses
$7,326
Mortgage P&I
35%
$3,472
Property Taxes
2%
$172
Home Insurance
3%
$254
HOA
0%
$42
Property Management
12%
$1,195
CapEx
4%
$398
Vacancy
3%
$299
Maintenance
4%
$398
Other
11%
$1,096