Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.79% first-year return on $79,320 initial cash invested.
10.79%
Cash On Cash
9.33%
Cap Rate
1.6
DSCR
$3,537
Rent
$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,320
Downpayment
20%
$58,400
Closing costs
1%
$2,920
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,537
Total Expenses
$2,824
Mortgage P&I
40%
$1,416
Property Taxes
3%
$102
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389