Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.45% first-year return on $76,317 initial cash invested.
12.45%
Cash On Cash
10.05%
Cap Rate
1.68
DSCR
$3,692
Rent
$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$2,900
Mortgage P&I
38%
$1,386
Property Taxes
4%
$158
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406