Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.88% first-year return on $145k initial cash invested.
19.88%
Cash On Cash
11.5%
Cap Rate
1.92
DSCR
$9,376
Rent
$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,055
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,376
Total Expenses
$6,971
Mortgage P&I
32%
$3,025
Property Taxes
6%
$549
Home Insurance
2%
$210
HOA
0%
$0
Property Management
12%
$1,125
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,031