Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.48% first-year return on $78,165 initial cash invested.
12.48%
Cash On Cash
9.97%
Cap Rate
1.68
DSCR
$3,706
Rent
$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $2,893 expenses = $813 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$2,893
Mortgage P&I
38%
$1,419
Property Taxes
3%
$99
Home Insurance
3%
$108
HOA
0%
$7
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408