Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.3% first-year return on $149k initial cash invested.
26.3%
Cash On Cash
13.47%
Cap Rate
2.13
DSCR
$11,162
Rent
$3,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,162 income − $7,903 expenses = $3,259 cash flow
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,225
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$11,162
Total Expenses
$7,903
Mortgage P&I
29%
$3,281
Property Taxes
5%
$609
Home Insurance
2%
$219
HOA
0%
$0
Property Management
12%
$1,339
CapEx
4%
$446
Vacancy
3%
$335
Maintenance
4%
$446
Other
11%
$1,228