Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.92% first-year return on $135k initial cash invested.
16.92%
Cash On Cash
10.8%
Cap Rate
1.81
DSCR
$8,612
Rent
$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,612 income − $6,714 expenses = $1,898 cash flow
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,551
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,612
Total Expenses
$6,714
Mortgage P&I
32%
$2,754
Property Taxes
7%
$580
Home Insurance
2%
$200
HOA
3%
$254
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947