Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.88% first-year return on $81,966 initial cash invested.
12.88%
Cash On Cash
9.96%
Cap Rate
1.72
DSCR
$4,366
Rent
$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,966
Downpayment
20%
$60,920
Closing costs
1%
$3,046
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,366
Total Expenses
$3,486
Mortgage P&I
34%
$1,472
Property Taxes
9%
$390
Home Insurance
3%
$139
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480