Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.49% first-year return on $157k initial cash invested.
30.49%
Cash On Cash
14.73%
Cap Rate
2.23
DSCR
$12,387
Rent
$3,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,387 income − $8,405 expenses = $3,982 cash flow
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,606
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$12,387
Total Expenses
$8,405
Mortgage P&I
29%
$3,632
Property Taxes
3%
$317
Home Insurance
2%
$245
HOA
0%
$0
Property Management
12%
$1,486
CapEx
4%
$495
Vacancy
3%
$372
Maintenance
4%
$495
Other
11%
$1,363