Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.63% first-year return on $144k initial cash invested.
19.63%
Cash On Cash
11.3%
Cap Rate
1.93
DSCR
$9,000
Rent
$2,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$9,000
Total Expenses
$6,644
Mortgage P&I
33%
$2,934
Property Taxes
5%
$440
Home Insurance
2%
$210
HOA
0%
$0
Property Management
12%
$1,080
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$990