Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.34% first-year return on $80,790 initial cash invested.
22.34%
Cash On Cash
12.9%
Cap Rate
2.15
DSCR
$5,487
Rent
$1,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $3,983 expenses = $1,504 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,487
Total Expenses
$3,983
Mortgage P&I
27%
$1,492
Property Taxes
10%
$521
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$604