Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.8% first-year return on $82,890 initial cash invested.
14.8%
Cash On Cash
10.51%
Cap Rate
1.79
DSCR
$4,226
Rent
$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$3,204
Mortgage P&I
36%
$1,515
Property Taxes
3%
$144
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465