Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.54% first-year return on $78,879 initial cash invested.
12.54%
Cash On Cash
9.78%
Cap Rate
1.7
DSCR
$3,766
Rent
$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$2,942
Mortgage P&I
37%
$1,388
Property Taxes
1%
$28
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414