Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.02% first-year return on $80,391 initial cash invested.
12.02%
Cash On Cash
9.75%
Cap Rate
1.67
DSCR
$4,005
Rent
$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,391
Downpayment
20%
$59,420
Closing costs
1%
$2,971
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,005
Total Expenses
$3,200
Mortgage P&I
36%
$1,450
Property Taxes
7%
$283
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441