Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.39% first-year return on $189k initial cash invested.
17.39%
Cash On Cash
10.62%
Cap Rate
1.8
DSCR
$11,788
Rent
$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,155
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,788
Total Expenses
$9,045
Mortgage P&I
34%
$4,001
Property Taxes
0%
$37
Home Insurance
3%
$297
HOA
6%
$700
Property Management
12%
$1,415
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,297