Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.33% first-year return on $82,281 initial cash invested.
17.33%
Cash On Cash
11.56%
Cap Rate
1.9
DSCR
$5,180
Rent
$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $3,992 expenses = $1,188 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,281
Downpayment
20%
$61,220
Closing costs
1%
$3,061
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$3,992
Mortgage P&I
30%
$1,554
Property Taxes
11%
$556
Home Insurance
2%
$121
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570