Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.03% first-year return on $78,186 initial cash invested.
12.03%
Cash On Cash
10.33%
Cap Rate
1.63
DSCR
$4,197
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,197 income − $3,413 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,186
Downpayment
20%
$57,320
Closing costs
1%
$2,866
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,197
Total Expenses
$3,413
Mortgage P&I
36%
$1,516
Property Taxes
9%
$368
Home Insurance
2%
$101
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462