Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.95% first-year return on $139k initial cash invested.
26.95%
Cash On Cash
13.01%
Cap Rate
2.3
DSCR
$10,374
Rent
$3,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,771
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$10,374
Total Expenses
$7,248
Mortgage P&I
26%
$2,717
Property Taxes
3%
$279
Home Insurance
2%
$210
HOA
5%
$515
Property Management
12%
$1,245
CapEx
4%
$415
Vacancy
3%
$311
Maintenance
4%
$415
Other
11%
$1,141