Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.53% first-year return on $79,278 initial cash invested.
12.53%
Cash On Cash
10.03%
Cap Rate
1.67
DSCR
$3,771
Rent
$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $2,943 expenses = $828 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,278
Downpayment
20%
$58,360
Closing costs
1%
$2,918
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,771
Total Expenses
$2,943
Mortgage P&I
39%
$1,459
Property Taxes
3%
$96
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415