Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.14% first-year return on $78,480 initial cash invested.
10.14%
Cash On Cash
9.34%
Cap Rate
1.56
DSCR
$3,657
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $2,994 expenses = $663 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,657
Total Expenses
$2,994
Mortgage P&I
39%
$1,433
Property Taxes
6%
$210
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402