Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.52% first-year return on $176k initial cash invested.
14.52%
Cash On Cash
10.25%
Cap Rate
1.65
DSCR
$10,264
Rent
$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,264 income − $8,135 expenses = $2,129 cash flow
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,264
Total Expenses
$8,135
Mortgage P&I
38%
$3,884
Property Taxes
6%
$620
Home Insurance
1%
$140
HOA
0%
$0
Property Management
12%
$1,232
CapEx
4%
$411
Vacancy
3%
$308
Maintenance
4%
$411
Other
11%
$1,129