Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.37% first-year return on $79,719 initial cash invested.
13.37%
Cash On Cash
10.42%
Cap Rate
1.7
DSCR
$4,014
Rent
$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $3,126 expenses = $888 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,719
Downpayment
20%
$58,780
Closing costs
1%
$2,939
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$3,126
Mortgage P&I
37%
$1,502
Property Taxes
3%
$133
Home Insurance
3%
$108
HOA
0%
$17
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442