Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.98% first-year return on $132k initial cash invested.
14.98%
Cash On Cash
10.24%
Cap Rate
1.73
DSCR
$7,761
Rent
$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,761 income − $6,113 expenses = $1,648 cash flow
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,429
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,761
Total Expenses
$6,113
Mortgage P&I
34%
$2,674
Property Taxes
8%
$609
Home Insurance
2%
$192
HOA
0%
$0
Property Management
12%
$931
CapEx
4%
$310
Vacancy
3%
$233
Maintenance
4%
$310
Other
11%
$854