Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.41% first-year return on $81,399 initial cash invested.
15.41%
Cash On Cash
10.9%
Cap Rate
1.8
DSCR
$4,254
Rent
$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $3,209 expenses = $1,045 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$3,209
Mortgage P&I
36%
$1,527
Property Taxes
3%
$126
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468