Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.51% first-year return on $132k initial cash invested.
13.51%
Cash On Cash
10.68%
Cap Rate
1.61
DSCR
$8,666
Rent
$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,666 income − $7,175 expenses = $1,491 cash flow
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,666
Total Expenses
$7,175
Mortgage P&I
35%
$3,010
Property Taxes
3%
$287
Home Insurance
2%
$198
HOA
8%
$733
Property Management
12%
$1,040
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$953