Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.96% first-year return on $168k initial cash invested.
12.96%
Cash On Cash
9.65%
Cap Rate
1.61
DSCR
$8,888
Rent
$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,888 income − $7,079 expenses = $1,809 cash flow
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$142k
Closing costs
1%
$7,120
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,888
Total Expenses
$7,079
Mortgage P&I
40%
$3,560
Property Taxes
2%
$150
Home Insurance
3%
$261
HOA
1%
$84
Property Management
12%
$1,067
CapEx
4%
$356
Vacancy
3%
$267
Maintenance
4%
$356
Other
11%
$978