Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.6% first-year return on $77,997 initial cash invested.
10.6%
Cash On Cash
9.69%
Cap Rate
1.58
DSCR
$3,952
Rent
$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $3,263 expenses = $689 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,952
Total Expenses
$3,263
Mortgage P&I
37%
$1,460
Property Taxes
4%
$159
Home Insurance
3%
$104
HOA
5%
$196
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435