Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.78% first-year return on $82,029 initial cash invested.
14.78%
Cash On Cash
10.96%
Cap Rate
1.74
DSCR
$4,468
Rent
$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,468 income − $3,458 expenses = $1,010 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,468
Total Expenses
$3,458
Mortgage P&I
36%
$1,597
Property Taxes
5%
$237
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491