Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.78% first-year return on $80,790 initial cash invested.
13.78%
Cash On Cash
10.64%
Cap Rate
1.7
DSCR
$4,137
Rent
$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,137 income − $3,209 expenses = $928 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,137
Total Expenses
$3,209
Mortgage P&I
38%
$1,558
Property Taxes
3%
$126
Home Insurance
3%
$105
HOA
0%
$15
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455