Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.77% first-year return on $128k initial cash invested.
11.77%
Cash On Cash
9.01%
Cap Rate
1.51
DSCR
$7,036
Rent
$1,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,036 income − $5,783 expenses = $1,253 cash flow
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,036
Total Expenses
$5,783
Mortgage P&I
43%
$3,037
Property Taxes
2%
$142
Home Insurance
3%
$213
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$774