Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.89% first-year return on $77,598 initial cash invested.
10.89%
Cash On Cash
9.77%
Cap Rate
1.6
DSCR
$3,968
Rent
$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $3,264 expenses = $704 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,598
Downpayment
20%
$56,760
Closing costs
1%
$2,838
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$3,264
Mortgage P&I
36%
$1,447
Property Taxes
9%
$369
Home Insurance
2%
$99
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436