Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.04% first-year return on $148k initial cash invested.
29.04%
Cash On Cash
13.9%
Cap Rate
2.3
DSCR
$11,872
Rent
$3,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,872 income − $8,299 expenses = $3,573 cash flow
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$11,872
Total Expenses
$8,299
Mortgage P&I
26%
$3,106
Property Taxes
4%
$512
Home Insurance
2%
$227
HOA
4%
$417
Property Management
12%
$1,425
CapEx
4%
$475
Vacancy
3%
$356
Maintenance
4%
$475
Other
11%
$1,306