Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.74% first-year return on $141k initial cash invested.
9.74%
Cash On Cash
8.71%
Cap Rate
1.5
DSCR
$6,842
Rent
$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,840
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,842
Total Expenses
$5,700
Mortgage P&I
41%
$2,825
Property Taxes
5%
$338
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753