Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.45% first-year return on $76,632 initial cash invested.
18.45%
Cash On Cash
11.68%
Cap Rate
1.99
DSCR
$4,304
Rent
$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$3,126
Mortgage P&I
32%
$1,367
Property Taxes
5%
$198
Home Insurance
2%
$99
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473