Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.01% first-year return on $193k initial cash invested.
14.01%
Cash On Cash
9.99%
Cap Rate
1.64
DSCR
$11,318
Rent
$2,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,318 income − $9,068 expenses = $2,250 cash flow
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,317
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,318
Total Expenses
$9,068
Mortgage P&I
37%
$4,223
Property Taxes
4%
$436
Home Insurance
5%
$560
HOA
0%
$0
Property Management
12%
$1,358
CapEx
4%
$453
Vacancy
3%
$340
Maintenance
4%
$453
Other
11%
$1,245