Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.84% first-year return on $82,911 initial cash invested.
10.84%
Cash On Cash
9.76%
Cap Rate
1.56
DSCR
$3,760
Rent
$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $3,011 expenses = $749 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,760
Total Expenses
$3,011
Mortgage P&I
43%
$1,615
Property Taxes
0%
$10
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414