Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.45% first-year return on $76,506 initial cash invested.
10.45%
Cash On Cash
9.31%
Cap Rate
1.6
DSCR
$3,692
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $3,026 expenses = $666 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,506
Downpayment
20%
$55,720
Closing costs
1%
$2,786
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,692
Total Expenses
$3,026
Mortgage P&I
37%
$1,348
Property Taxes
9%
$317
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406