Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.13% first-year return on $79,614 initial cash invested.
12.13%
Cash On Cash
9.69%
Cap Rate
1.68
DSCR
$3,750
Rent
$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,614
Downpayment
20%
$58,680
Closing costs
1%
$2,934
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,750
Total Expenses
$2,945
Mortgage P&I
38%
$1,413
Property Taxes
4%
$153
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412