Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.11% first-year return on $78,354 initial cash invested.
13.11%
Cash On Cash
10.19%
Cap Rate
1.71
DSCR
$3,891
Rent
$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$3,035
Mortgage P&I
37%
$1,428
Property Taxes
5%
$178
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428