Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.33% first-year return on $133k initial cash invested.
16.33%
Cash On Cash
10.79%
Cap Rate
1.75
DSCR
$7,344
Rent
$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,344 income − $5,530 expenses = $1,814 cash flow
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,344
Total Expenses
$5,530
Mortgage P&I
39%
$2,829
Property Taxes
0%
$12
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$881
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$808