Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.92% first-year return on $132k initial cash invested.
22.92%
Cash On Cash
12.85%
Cap Rate
2.11
DSCR
$9,333
Rent
$2,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,333 income − $6,813 expenses = $2,520 cash flow
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,139
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$9,333
Total Expenses
$6,813
Mortgage P&I
28%
$2,612
Property Taxes
9%
$848
Home Insurance
2%
$180
HOA
0%
$0
Property Management
12%
$1,120
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,027