Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.98% first-year return on $76,422 initial cash invested.
20.98%
Cash On Cash
12.26%
Cap Rate
2.15
DSCR
$4,578
Rent
$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $3,242 expenses = $1,336 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,578
Total Expenses
$3,242
Mortgage P&I
29%
$1,324
Property Taxes
6%
$262
Home Insurance
2%
$100
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504