Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.45% first-year return on $136k initial cash invested.
12.45%
Cash On Cash
10.25%
Cap Rate
1.56
DSCR
$7,662
Rent
$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,662 income − $6,248 expenses = $1,414 cash flow
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,632
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,662
Total Expenses
$6,248
Mortgage P&I
40%
$3,092
Property Taxes
5%
$351
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$843