Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.76% first-year return on $126k initial cash invested.
27.76%
Cash On Cash
13.86%
Cap Rate
2.27
DSCR
$10,360
Rent
$2,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,360 income − $7,434 expenses = $2,926 cash flow
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,166
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$10,360
Total Expenses
$7,434
Mortgage P&I
25%
$2,627
Property Taxes
6%
$580
Home Insurance
2%
$190
HOA
5%
$515
Property Management
12%
$1,243
CapEx
4%
$414
Vacancy
3%
$311
Maintenance
4%
$414
Other
11%
$1,140