Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.64% first-year return on $81,567 initial cash invested.
11.64%
Cash On Cash
9.97%
Cap Rate
1.61
DSCR
$4,078
Rent
$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $3,287 expenses = $791 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,567
Downpayment
20%
$60,540
Closing costs
1%
$3,027
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,078
Total Expenses
$3,287
Mortgage P&I
38%
$1,560
Property Taxes
6%
$231
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449