Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.12% first-year return on $77,115 initial cash invested.
21.12%
Cash On Cash
12.37%
Cap Rate
2.13
DSCR
$4,524
Rent
$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,115
Downpayment
20%
$56,300
Closing costs
1%
$2,815
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,524
Total Expenses
$3,167
Mortgage P&I
30%
$1,363
Property Taxes
2%
$107
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498