Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.79% first-year return on $190k initial cash invested.
14.79%
Cash On Cash
10.16%
Cap Rate
1.67
DSCR
$10,916
Rent
$2,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,916 income − $8,571 expenses = $2,345 cash flow
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,205
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,916
Total Expenses
$8,571
Mortgage P&I
38%
$4,162
Property Taxes
3%
$279
Home Insurance
3%
$376
HOA
0%
$42
Property Management
12%
$1,310
CapEx
4%
$437
Vacancy
3%
$327
Maintenance
4%
$437
Other
11%
$1,201