Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.8% first-year return on $133k initial cash invested.
14.8%
Cash On Cash
10.35%
Cap Rate
1.71
DSCR
$8,134
Rent
$1,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,134 income − $6,489 expenses = $1,645 cash flow
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,496
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,134
Total Expenses
$6,489
Mortgage P&I
34%
$2,770
Property Taxes
9%
$762
Home Insurance
2%
$192
HOA
0%
$0
Property Management
12%
$976
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$895