Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.41% first-year return on $80,727 initial cash invested.
30.41%
Cash On Cash
15.47%
Cap Rate
2.49
DSCR
$6,411
Rent
$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$6,411
Total Expenses
$4,365
Mortgage P&I
24%
$1,548
Property Taxes
9%
$565
Home Insurance
1%
$74
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705