Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.58% first-year return on $77,577 initial cash invested.
10.58%
Cash On Cash
9.72%
Cap Rate
1.56
DSCR
$3,518
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $2,834 expenses = $684 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$2,834
Mortgage P&I
42%
$1,472
Property Taxes
2%
$62
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387