Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.27% first-year return on $163k initial cash invested.
12.27%
Cash On Cash
9.35%
Cap Rate
1.59
DSCR
$8,469
Rent
$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,918
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,469
Total Expenses
$6,800
Mortgage P&I
40%
$3,385
Property Taxes
4%
$299
Home Insurance
3%
$236
HOA
0%
$0
Property Management
12%
$1,016
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$932