Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.34% first-year return on $155k initial cash invested.
12.34%
Cash On Cash
10.15%
Cap Rate
1.54
DSCR
$8,475
Rent
$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,475 income − $6,886 expenses = $1,589 cash flow
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,475
Total Expenses
$6,886
Mortgage P&I
42%
$3,569
Property Taxes
2%
$208
Home Insurance
3%
$228
HOA
0%
$0
Property Management
12%
$1,017
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$932