Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.76% first-year return on $143k initial cash invested.
10.76%
Cash On Cash
9.26%
Cap Rate
1.52
DSCR
$7,420
Rent
$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,420 income − $6,138 expenses = $1,282 cash flow
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,953
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,420
Total Expenses
$6,138
Mortgage P&I
41%
$3,015
Property Taxes
4%
$293
Home Insurance
3%
$219
HOA
1%
$88
Property Management
12%
$890
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$816