Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.47% first-year return on $72,501 initial cash invested.
18.47%
Cash On Cash
11.62%
Cap Rate
1.86
DSCR
$4,377
Rent
$1,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $3,261 expenses = $1,116 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$4,377
Total Expenses
$3,261
Mortgage P&I
34%
$1,498
Property Taxes
6%
$275
Home Insurance
0%
$1
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481