Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.23% first-year return on $78,396 initial cash invested.
10.23%
Cash On Cash
9.5%
Cap Rate
1.58
DSCR
$4,072
Rent
$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $3,404 expenses = $668 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,396
Downpayment
20%
$57,520
Closing costs
1%
$2,876
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$3,404
Mortgage P&I
35%
$1,445
Property Taxes
11%
$455
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448