Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.8% first-year return on $78,375 initial cash invested.
12.8%
Cash On Cash
10.87%
Cap Rate
1.62
DSCR
$4,034
Rent
$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $3,198 expenses = $836 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,375
Downpayment
20%
$57,500
Closing costs
1%
$2,875
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$3,198
Mortgage P&I
40%
$1,607
Property Taxes
3%
$119
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444