Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.51% first-year return on $79,845 initial cash invested.
11.51%
Cash On Cash
9.99%
Cap Rate
1.63
DSCR
$4,414
Rent
$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,414 income − $3,648 expenses = $766 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$3,648
Mortgage P&I
34%
$1,508
Property Taxes
12%
$522
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486