Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.5% first-year return on $139k initial cash invested.
13.5%
Cash On Cash
10.08%
Cap Rate
1.62
DSCR
$7,269
Rent
$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,269 income − $5,701 expenses = $1,568 cash flow
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,782
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,269
Total Expenses
$5,701
Mortgage P&I
41%
$2,997
Property Taxes
1%
$74
Home Insurance
2%
$158
HOA
0%
$0
Property Management
12%
$872
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800