Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.53% first-year return on $79,383 initial cash invested.
12.53%
Cash On Cash
10.12%
Cap Rate
1.67
DSCR
$4,000
Rent
$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $3,171 expenses = $829 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,383
Downpayment
20%
$58,460
Closing costs
1%
$2,923
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$3,171
Mortgage P&I
37%
$1,475
Property Taxes
6%
$243
Home Insurance
2%
$93
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440