Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.16% first-year return on $81,630 initial cash invested.
18.16%
Cash On Cash
11.58%
Cap Rate
1.94
DSCR
$4,562
Rent
$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,562 income − $3,327 expenses = $1,235 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,562
Total Expenses
$3,327
Mortgage P&I
33%
$1,506
Property Taxes
4%
$166
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502