Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15% first-year return on $79,782 initial cash invested.
15%
Cash On Cash
10.55%
Cap Rate
1.82
DSCR
$4,138
Rent
$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,138
Total Expenses
$3,141
Mortgage P&I
34%
$1,423
Property Taxes
5%
$205
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455