Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.26% first-year return on $80,454 initial cash invested.
10.26%
Cash On Cash
9.19%
Cap Rate
1.58
DSCR
$3,674
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$2,986
Mortgage P&I
39%
$1,443
Property Taxes
5%
$184
Home Insurance
3%
$105
HOA
0%
$5
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404