Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.08% first-year return on $140k initial cash invested.
15.08%
Cash On Cash
10.47%
Cap Rate
1.68
DSCR
$7,281
Rent
$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,281 income − $5,516 expenses = $1,765 cash flow
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,830
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,281
Total Expenses
$5,516
Mortgage P&I
42%
$3,033
Property Taxes
0%
$6
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$801