Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.94% first-year return on $133k initial cash invested.
10.94%
Cash On Cash
9.66%
Cap Rate
1.51
DSCR
$7,152
Rent
$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,152 income − $5,937 expenses = $1,215 cash flow
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,152
Total Expenses
$5,937
Mortgage P&I
41%
$2,917
Property Taxes
6%
$396
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787