Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.7% first-year return on $78,291 initial cash invested.
10.7%
Cash On Cash
9.45%
Cap Rate
1.59
DSCR
$3,441
Rent
$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $2,743 expenses = $698 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,291
Downpayment
20%
$57,420
Closing costs
1%
$2,871
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$2,743
Mortgage P&I
41%
$1,424
Property Taxes
1%
$43
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379