Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.63% first-year return on $165k initial cash invested.
12.63%
Cash On Cash
9.53%
Cap Rate
1.61
DSCR
$9,322
Rent
$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,322 income − $7,588 expenses = $1,734 cash flow
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,322
Total Expenses
$7,588
Mortgage P&I
37%
$3,445
Property Taxes
5%
$493
Home Insurance
3%
$245
HOA
3%
$235
Property Management
12%
$1,119
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,025