Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.26% first-year return on $133k initial cash invested.
11.26%
Cash On Cash
9.24%
Cap Rate
1.56
DSCR
$6,771
Rent
$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,486
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,771
Total Expenses
$5,521
Mortgage P&I
40%
$2,704
Property Taxes
3%
$221
Home Insurance
3%
$201
HOA
1%
$92
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745