Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.18% first-year return on $80,391 initial cash invested.
10.18%
Cash On Cash
9.45%
Cap Rate
1.55
DSCR
$3,734
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $3,052 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,391
Downpayment
20%
$59,420
Closing costs
1%
$2,971
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$3,052
Mortgage P&I
40%
$1,509
Property Taxes
3%
$113
Home Insurance
3%
$107
HOA
1%
$54
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411