Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.13% first-year return on $129k initial cash invested.
14.13%
Cash On Cash
10.03%
Cap Rate
1.69
DSCR
$7,022
Rent
$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,022 income − $5,507 expenses = $1,515 cash flow
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,268
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,022
Total Expenses
$5,507
Mortgage P&I
37%
$2,605
Property Taxes
5%
$322
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772