Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.21% first-year return on $77,262 initial cash invested.
25.21%
Cash On Cash
13.56%
Cap Rate
2.32
DSCR
$4,778
Rent
$1,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,262
Downpayment
20%
$56,440
Closing costs
1%
$2,822
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,778
Total Expenses
$3,155
Mortgage P&I
29%
$1,376
Property Taxes
1%
$56
Home Insurance
2%
$99
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526