Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.94% first-year return on $78,627 initial cash invested.
10.94%
Cash On Cash
9.78%
Cap Rate
1.61
DSCR
$4,282
Rent
$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $3,565 expenses = $717 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,282
Total Expenses
$3,565
Mortgage P&I
34%
$1,466
Property Taxes
13%
$574
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471