Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.56% first-year return on $187k initial cash invested.
16.56%
Cash On Cash
10.54%
Cap Rate
1.77
DSCR
$12,600
Rent
$2,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,600 income − $10,020 expenses = $2,580 cash flow
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,047
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$12,600
Total Expenses
$10,020
Mortgage P&I
32%
$3,985
Property Taxes
3%
$420
Home Insurance
2%
$297
HOA
8%
$1,034
Property Management
12%
$1,512
CapEx
4%
$504
Vacancy
3%
$378
Maintenance
4%
$504
Other
11%
$1,386