Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.43% first-year return on $76,590 initial cash invested.
10.43%
Cash On Cash
9.57%
Cap Rate
1.57
DSCR
$3,530
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $2,864 expenses = $666 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$2,864
Mortgage P&I
40%
$1,419
Property Taxes
4%
$147
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388