Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.68% first-year return on $133k initial cash invested.
13.68%
Cash On Cash
9.77%
Cap Rate
1.68
DSCR
$7,116
Rent
$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,116
Total Expenses
$5,600
Mortgage P&I
37%
$2,656
Property Taxes
5%
$332
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$213
Maintenance
4%
$285
Other
11%
$783