Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.4% first-year return on $131k initial cash invested.
10.4%
Cash On Cash
9.23%
Cap Rate
1.52
DSCR
$6,986
Rent
$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,388
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,986
Total Expenses
$5,849
Mortgage P&I
39%
$2,729
Property Taxes
8%
$554
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$210
Maintenance
4%
$279
Other
11%
$768