Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.56% first-year return on $79,467 initial cash invested.
10.56%
Cash On Cash
9.42%
Cap Rate
1.6
DSCR
$4,076
Rent
$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$3,377
Mortgage P&I
35%
$1,436
Property Taxes
11%
$449
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448