Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.45% first-year return on $81,504 initial cash invested.
11.45%
Cash On Cash
10.13%
Cap Rate
1.6
DSCR
$4,368
Rent
$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $3,590 expenses = $778 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,504
Downpayment
20%
$60,480
Closing costs
1%
$3,024
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$3,590
Mortgage P&I
37%
$1,601
Property Taxes
9%
$399
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480