Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.41% first-year return on $222k initial cash invested.
10.41%
Cash On Cash
9.58%
Cap Rate
1.47
DSCR
$13,659
Rent
$1,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,659 income − $11,735 expenses = $1,924 cash flow
Investment Breakdown
|
Purchase Price
$970k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$194k
Closing costs
1%
$9,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$13,659
Total Expenses
$11,735
Mortgage P&I
39%
$5,276
Property Taxes
7%
$946
Home Insurance
2%
$340
HOA
4%
$530
Property Management
12%
$1,639
CapEx
4%
$546
Vacancy
3%
$410
Maintenance
4%
$546
Other
11%
$1,502