Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.98% first-year return on $77,514 initial cash invested.
11.98%
Cash On Cash
10.57%
Cap Rate
1.59
DSCR
$3,867
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $3,093 expenses = $774 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,514
Downpayment
20%
$56,680
Closing costs
1%
$2,834
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$3,093
Mortgage P&I
41%
$1,567
Property Taxes
3%
$109
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425