Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.27% first-year return on $79,362 initial cash invested.
10.27%
Cash On Cash
9.1%
Cap Rate
1.58
DSCR
$3,434
Rent
$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $2,755 expenses = $679 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$2,755
Mortgage P&I
41%
$1,400
Property Taxes
2%
$83
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378