Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.53% first-year return on $149k initial cash invested.
31.53%
Cash On Cash
14.26%
Cap Rate
2.45
DSCR
$11,799
Rent
$3,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,799 income − $7,877 expenses = $3,922 cash flow
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$11,799
Total Expenses
$7,877
Mortgage P&I
26%
$3,033
Property Taxes
5%
$613
Home Insurance
2%
$219
HOA
0%
$0
Property Management
12%
$1,416
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,298