Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.83% first-year return on $79,341 initial cash invested.
10.83%
Cash On Cash
9.4%
Cap Rate
1.62
DSCR
$3,912
Rent
$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,341
Downpayment
20%
$58,420
Closing costs
1%
$2,921
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$3,196
Mortgage P&I
36%
$1,416
Property Taxes
5%
$195
Home Insurance
3%
$105
HOA
4%
$152
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430