Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.18% first-year return on $134k initial cash invested.
14.18%
Cash On Cash
9.96%
Cap Rate
1.7
DSCR
$7,436
Rent
$1,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,436 income − $5,858 expenses = $1,578 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,436
Total Expenses
$5,858
Mortgage P&I
36%
$2,690
Property Taxes
6%
$449
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$892
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$818