Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.77% first-year return on $81,882 initial cash invested.
24.77%
Cash On Cash
13.27%
Cap Rate
2.29
DSCR
$5,096
Rent
$1,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,096
Total Expenses
$3,406
Mortgage P&I
29%
$1,469
Property Taxes
2%
$95
Home Insurance
2%
$108
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561