Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.13% first-year return on $81,420 initial cash invested.
11.13%
Cash On Cash
9.38%
Cap Rate
1.63
DSCR
$4,030
Rent
$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,420
Downpayment
20%
$60,400
Closing costs
1%
$3,020
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$3,275
Mortgage P&I
36%
$1,445
Property Taxes
9%
$355
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443