Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.98% first-year return on $79,950 initial cash invested.
15.98%
Cash On Cash
11.12%
Cap Rate
1.84
DSCR
$4,506
Rent
$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $3,441 expenses = $1,065 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$3,441
Mortgage P&I
33%
$1,488
Property Taxes
7%
$293
Home Insurance
2%
$103
HOA
1%
$25
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496