Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.1% first-year return on $135k initial cash invested.
13.1%
Cash On Cash
9.95%
Cap Rate
1.62
DSCR
$7,282
Rent
$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,282 income − $5,809 expenses = $1,473 cash flow
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,569
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,282
Total Expenses
$5,809
Mortgage P&I
39%
$2,852
Property Taxes
4%
$281
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$801