Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.45% first-year return on $167k initial cash invested.
10.45%
Cash On Cash
8.87%
Cap Rate
1.52
DSCR
$8,292
Rent
$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$141k
Closing costs
1%
$7,074
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,292
Total Expenses
$6,841
Mortgage P&I
42%
$3,446
Property Taxes
4%
$313
Home Insurance
3%
$262
HOA
0%
$0
Property Management
12%
$995
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$912