Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.13% first-year return on $149k initial cash invested.
17.13%
Cash On Cash
10.71%
Cap Rate
1.81
DSCR
$9,032
Rent
$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,216
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,032
Total Expenses
$6,912
Mortgage P&I
34%
$3,065
Property Taxes
5%
$440
Home Insurance
3%
$227
HOA
1%
$109
Property Management
12%
$1,084
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$994