Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.57% first-year return on $175k initial cash invested.
10.57%
Cash On Cash
9.01%
Cap Rate
1.52
DSCR
$9,297
Rent
$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,297 income − $7,755 expenses = $1,542 cash flow
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,297
Total Expenses
$7,755
Mortgage P&I
40%
$3,703
Property Taxes
7%
$608
Home Insurance
3%
$276
HOA
0%
$6
Property Management
12%
$1,116
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,023