Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.7% first-year return on $126k initial cash invested.
10.7%
Cash On Cash
9.19%
Cap Rate
1.54
DSCR
$6,339
Rent
$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,339
Total Expenses
$5,214
Mortgage P&I
41%
$2,567
Property Taxes
5%
$303
Home Insurance
3%
$180
HOA
0%
$8
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$697