Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.82% first-year return on $81,399 initial cash invested.
22.82%
Cash On Cash
12.78%
Cap Rate
2.19
DSCR
$4,989
Rent
$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,989
Total Expenses
$3,441
Mortgage P&I
29%
$1,467
Property Taxes
3%
$170
Home Insurance
2%
$106
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549