Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.22% first-year return on $79,110 initial cash invested.
11.22%
Cash On Cash
9.73%
Cap Rate
1.6
DSCR
$3,732
Rent
$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,732 income − $2,992 expenses = $740 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,110
Downpayment
20%
$58,200
Closing costs
1%
$2,910
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$2,992
Mortgage P&I
39%
$1,470
Property Taxes
4%
$148
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411