Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.53% first-year return on $79,509 initial cash invested.
10.53%
Cash On Cash
9.54%
Cap Rate
1.57
DSCR
$3,780
Rent
$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $3,082 expenses = $698 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,509
Downpayment
20%
$58,580
Closing costs
1%
$2,929
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$3,082
Mortgage P&I
39%
$1,479
Property Taxes
5%
$199
Home Insurance
3%
$103
HOA
0%
$16
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416