Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.49% first-year return on $78,165 initial cash invested.
10.49%
Cash On Cash
9.5%
Cap Rate
1.59
DSCR
$3,868
Rent
$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,868 income − $3,185 expenses = $683 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,868
Total Expenses
$3,185
Mortgage P&I
37%
$1,430
Property Taxes
9%
$338
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425