Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.38% first-year return on $191k initial cash invested.
13.38%
Cash On Cash
9.55%
Cap Rate
1.64
DSCR
$10,810
Rent
$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,237
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,810
Total Expenses
$8,681
Mortgage P&I
37%
$3,993
Property Taxes
6%
$678
Home Insurance
3%
$336
HOA
0%
$0
Property Management
12%
$1,297
CapEx
4%
$432
Vacancy
3%
$324
Maintenance
4%
$432
Other
11%
$1,189