Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.69% first-year return on $78,039 initial cash invested.
10.69%
Cash On Cash
9.36%
Cap Rate
1.61
DSCR
$3,764
Rent
$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,039
Downpayment
20%
$57,180
Closing costs
1%
$2,859
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$3,069
Mortgage P&I
37%
$1,383
Property Taxes
8%
$304
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414