Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.13% first-year return on $162k initial cash invested.
19.13%
Cash On Cash
11.61%
Cap Rate
1.83
DSCR
$10,778
Rent
$2,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,778 income − $8,202 expenses = $2,576 cash flow
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,838
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$10,778
Total Expenses
$8,202
Mortgage P&I
34%
$3,611
Property Taxes
6%
$682
Home Insurance
2%
$245
HOA
0%
$0
Property Management
12%
$1,293
CapEx
4%
$431
Vacancy
3%
$323
Maintenance
4%
$431
Other
11%
$1,186