Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.99% first-year return on $141k initial cash invested.
8.99%
Cash On Cash
8.57%
Cap Rate
1.48
DSCR
$7,338
Rent
$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,845
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,338
Total Expenses
$6,283
Mortgage P&I
39%
$2,827
Property Taxes
7%
$533
Home Insurance
3%
$210
HOA
3%
$217
Property Management
12%
$881
CapEx
4%
$294
Vacancy
3%
$220
Maintenance
4%
$294
Other
11%
$807