Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.67% first-year return on $181k initial cash invested.
15.67%
Cash On Cash
10.07%
Cap Rate
1.75
DSCR
$10,671
Rent
$2,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$777k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,772
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,671
Total Expenses
$8,305
Mortgage P&I
35%
$3,727
Property Taxes
4%
$470
Home Insurance
3%
$289
HOA
2%
$190
Property Management
12%
$1,281
CapEx
4%
$427
Vacancy
3%
$320
Maintenance
4%
$427
Other
11%
$1,174