Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.06% first-year return on $136k initial cash invested.
12.06%
Cash On Cash
9.43%
Cap Rate
1.6
DSCR
$7,100
Rent
$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,100 income − $5,730 expenses = $1,370 cash flow
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,635
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,100
Total Expenses
$5,730
Mortgage P&I
39%
$2,775
Property Taxes
5%
$331
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$852
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$781