Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.73% first-year return on $131k initial cash invested.
17.73%
Cash On Cash
10.98%
Cap Rate
1.83
DSCR
$7,468
Rent
$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,468 income − $5,533 expenses = $1,935 cash flow
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,468
Total Expenses
$5,533
Mortgage P&I
36%
$2,690
Property Taxes
1%
$102
Home Insurance
3%
$198
HOA
0%
$4
Property Management
12%
$896
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$821