Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.15% first-year return on $82,050 initial cash invested.
10.15%
Cash On Cash
9.15%
Cap Rate
1.57
DSCR
$3,742
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,742
Total Expenses
$3,048
Mortgage P&I
40%
$1,482
Property Taxes
5%
$186
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412