Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.5% first-year return on $144k initial cash invested.
13.5%
Cash On Cash
9.87%
Cap Rate
1.64
DSCR
$7,852
Rent
$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,852 income − $6,234 expenses = $1,618 cash flow
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,852
Total Expenses
$6,234
Mortgage P&I
38%
$2,996
Property Taxes
5%
$358
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$942
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$864