Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.13% first-year return on $80,181 initial cash invested.
15.13%
Cash On Cash
11.29%
Cap Rate
1.73
DSCR
$4,185
Rent
$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $3,174 expenses = $1,011 cash flow
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,181
Downpayment
20%
$59,220
Closing costs
1%
$2,961
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,185
Total Expenses
$3,174
Mortgage P&I
38%
$1,607
Property Taxes
2%
$101
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460