Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.14% first-year return on $78,228 initial cash invested.
11.14%
Cash On Cash
9.8%
Cap Rate
1.61
DSCR
$4,004
Rent
$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,228
Downpayment
20%
$57,360
Closing costs
1%
$2,868
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,004
Total Expenses
$3,278
Mortgage P&I
36%
$1,457
Property Taxes
9%
$360
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440