Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.87% first-year return on $80,790 initial cash invested.
13.87%
Cash On Cash
10.45%
Cap Rate
1.75
DSCR
$4,485
Rent
$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,485 income − $3,551 expenses = $934 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
$4,485
Total Expenses
$3,551
Mortgage P&I
33%
$1,491
Property Taxes
10%
$431
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493