Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.69% first-year return on $81,630 initial cash invested.
13.69%
Cash On Cash
10.23%
Cap Rate
1.73
DSCR
$4,046
Rent
$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $3,115 expenses = $931 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,046
Total Expenses
$3,115
Mortgage P&I
37%
$1,490
Property Taxes
4%
$146
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445