Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.47% first-year return on $137k initial cash invested.
22.47%
Cash On Cash
12.81%
Cap Rate
1.96
DSCR
$9,986
Rent
$2,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,986 income − $7,424 expenses = $2,562 cash flow
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,659
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,986
Total Expenses
$7,424
Mortgage P&I
31%
$3,078
Property Taxes
6%
$561
Home Insurance
2%
$201
HOA
2%
$190
Property Management
12%
$1,198
CapEx
4%
$399
Vacancy
3%
$300
Maintenance
4%
$399
Other
11%
$1,098