Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.27% first-year return on $151k initial cash invested.
11.27%
Cash On Cash
9.14%
Cap Rate
1.57
DSCR
$8,372
Rent
$1,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,325
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,372
Total Expenses
$6,956
Mortgage P&I
37%
$3,066
Property Taxes
10%
$816
Home Insurance
3%
$227
HOA
0%
$0
Property Management
12%
$1,005
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$921