Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.72% first-year return on $128k initial cash invested.
11.72%
Cash On Cash
9.61%
Cap Rate
1.58
DSCR
$7,262
Rent
$1,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,262 income − $6,009 expenses = $1,253 cash flow
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,262
Total Expenses
$6,009
Mortgage P&I
37%
$2,663
Property Taxes
9%
$631
Home Insurance
3%
$184
HOA
1%
$63
Property Management
12%
$871
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$799