Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.32% first-year return on $75,987 initial cash invested.
17.32%
Cash On Cash
11.08%
Cap Rate
1.84
DSCR
$4,785
Rent
$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,785 income − $3,688 expenses = $1,097 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,987
Downpayment
20%
$60,940
Closing costs
1%
$3,047
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$4,785
Total Expenses
$3,688
Mortgage P&I
32%
$1,526
Property Taxes
9%
$429
Home Insurance
2%
$107
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526