Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.38% first-year return on $82,344 initial cash invested.
13.38%
Cash On Cash
10.18%
Cap Rate
1.73
DSCR
$4,420
Rent
$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,344
Downpayment
20%
$61,280
Closing costs
1%
$3,064
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,420
Total Expenses
$3,502
Mortgage P&I
34%
$1,504
Property Taxes
9%
$376
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486