Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.54% first-year return on $78,690 initial cash invested.
12.54%
Cash On Cash
9.8%
Cap Rate
1.71
DSCR
$3,855
Rent
$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,855
Total Expenses
$3,033
Mortgage P&I
36%
$1,383
Property Taxes
6%
$238
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424