Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.01% first-year return on $144k initial cash invested.
18.01%
Cash On Cash
10.96%
Cap Rate
1.84
DSCR
$8,260
Rent
$2,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,260 income − $6,104 expenses = $2,156 cash flow
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,984
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,260
Total Expenses
$6,104
Mortgage P&I
36%
$2,977
Property Taxes
1%
$109
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$991
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$909