Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.77% first-year return on $148k initial cash invested.
14.77%
Cash On Cash
9.95%
Cap Rate
1.73
DSCR
$8,660
Rent
$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,660
Total Expenses
$6,834
Mortgage P&I
34%
$2,973
Property Taxes
8%
$689
Home Insurance
3%
$228
HOA
0%
$0
Property Management
12%
$1,039
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$953