Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.94% first-year return on $79,677 initial cash invested.
12.94%
Cash On Cash
10.2%
Cap Rate
1.71
DSCR
$4,485
Rent
$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,485 income − $3,626 expenses = $859 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,485
Total Expenses
$3,626
Mortgage P&I
33%
$1,458
Property Taxes
5%
$239
Home Insurance
2%
$105
HOA
7%
$300
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493