Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.07% first-year return on $77,073 initial cash invested.
15.07%
Cash On Cash
11.17%
Cap Rate
1.76
DSCR
$3,980
Rent
$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,980 income − $3,012 expenses = $968 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,073
Downpayment
20%
$56,260
Closing costs
1%
$2,813
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,980
Total Expenses
$3,012
Mortgage P&I
37%
$1,491
Property Taxes
2%
$68
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438