Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.15% first-year return on $79,404 initial cash invested.
14.15%
Cash On Cash
10.31%
Cap Rate
1.77
DSCR
$3,984
Rent
$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,404
Downpayment
20%
$58,480
Closing costs
1%
$2,924
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$3,048
Mortgage P&I
36%
$1,417
Property Taxes
4%
$158
Home Insurance
3%
$104
HOA
0%
$15
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438