Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.77% first-year return on $134k initial cash invested.
13.77%
Cash On Cash
10.7%
Cap Rate
1.62
DSCR
$8,606
Rent
$1,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,606 income − $7,074 expenses = $1,532 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,606
Total Expenses
$7,074
Mortgage P&I
35%
$3,029
Property Taxes
4%
$361
Home Insurance
2%
$192
HOA
7%
$566
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947