Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.64% first-year return on $78,711 initial cash invested.
14.64%
Cash On Cash
10.7%
Cap Rate
1.77
DSCR
$4,104
Rent
$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $3,144 expenses = $960 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$3,144
Mortgage P&I
35%
$1,455
Property Taxes
5%
$191
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451