Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.79% first-year return on $76,674 initial cash invested.
23.79%
Cash On Cash
13.06%
Cap Rate
2.28
DSCR
$4,654
Rent
$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,674
Downpayment
20%
$55,880
Closing costs
1%
$2,794
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,654
Total Expenses
$3,134
Mortgage P&I
29%
$1,334
Property Taxes
3%
$117
Home Insurance
2%
$101
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512