Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.25% first-year return on $140k initial cash invested.
10.25%
Cash On Cash
8.97%
Cap Rate
1.53
DSCR
$7,554
Rent
$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,808
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,554
Total Expenses
$6,359
Mortgage P&I
38%
$2,843
Property Taxes
10%
$740
Home Insurance
3%
$208
HOA
0%
$0
Property Management
12%
$906
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831