Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.25% first-year return on $155k initial cash invested.
14.25%
Cash On Cash
10.72%
Cap Rate
1.64
DSCR
$10,773
Rent
$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,773 income − $8,938 expenses = $1,835 cash flow
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$10,773
Total Expenses
$8,938
Mortgage P&I
33%
$3,541
Property Taxes
14%
$1,506
Home Insurance
2%
$228
HOA
0%
$0
Property Management
12%
$1,293
CapEx
4%
$431
Vacancy
3%
$323
Maintenance
4%
$431
Other
11%
$1,185