Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.9% first-year return on $76,323 initial cash invested.
10.9%
Cash On Cash
9.16%
Cap Rate
1.57
DSCR
$3,867
Rent
$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,867
Total Expenses
$3,174
Mortgage P&I
39%
$1,489
Property Taxes
7%
$267
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425