Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.01% first-year return on $134k initial cash invested.
12.01%
Cash On Cash
9.58%
Cap Rate
1.58
DSCR
$6,754
Rent
$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,754 income − $5,418 expenses = $1,336 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,754
Total Expenses
$5,418
Mortgage P&I
41%
$2,786
Property Taxes
2%
$144
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743