Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.42% first-year return on $166k initial cash invested.
24.42%
Cash On Cash
12.48%
Cap Rate
2.1
DSCR
$11,582
Rent
$3,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,582 income − $8,195 expenses = $3,387 cash flow
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,067
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$11,582
Total Expenses
$8,195
Mortgage P&I
30%
$3,499
Property Taxes
2%
$250
Home Insurance
2%
$262
HOA
2%
$247
Property Management
12%
$1,390
CapEx
4%
$463
Vacancy
3%
$347
Maintenance
4%
$463
Other
11%
$1,274