Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.56% first-year return on $162k initial cash invested.
12.56%
Cash On Cash
9.57%
Cap Rate
1.61
DSCR
$9,201
Rent
$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$138k
Closing costs
1%
$6,880
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,201
Total Expenses
$7,500
Mortgage P&I
37%
$3,415
Property Taxes
8%
$705
Home Insurance
3%
$252
HOA
0%
$0
Property Management
12%
$1,104
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,012