Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.04% first-year return on $154k initial cash invested.
10.04%
Cash On Cash
8.89%
Cap Rate
1.5
DSCR
$7,833
Rent
$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,833 income − $6,541 expenses = $1,292 cash flow
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,833
Total Expenses
$6,541
Mortgage P&I
41%
$3,209
Property Taxes
6%
$441
Home Insurance
3%
$228
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$862