Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.03% first-year return on $161k initial cash invested.
10.03%
Cash On Cash
8.76%
Cap Rate
1.51
DSCR
$8,178
Rent
$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,178 income − $6,832 expenses = $1,346 cash flow
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,810
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,178
Total Expenses
$6,832
Mortgage P&I
40%
$3,298
Property Taxes
5%
$426
Home Insurance
3%
$245
HOA
1%
$83
Property Management
12%
$981
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$900