Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.26% first-year return on $78,501 initial cash invested.
14.26%
Cash On Cash
10.75%
Cap Rate
1.76
DSCR
$4,446
Rent
$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $3,513 expenses = $933 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$3,513
Mortgage P&I
33%
$1,471
Property Taxes
10%
$427
Home Insurance
2%
$103
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489