Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.99% first-year return on $81,693 initial cash invested.
12.99%
Cash On Cash
10.05%
Cap Rate
1.71
DSCR
$4,186
Rent
$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,693
Downpayment
20%
$60,660
Closing costs
1%
$3,033
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$3,302
Mortgage P&I
36%
$1,488
Property Taxes
7%
$282
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460