Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.16% first-year return on $77,094 initial cash invested.
10.16%
Cash On Cash
9.51%
Cap Rate
1.54
DSCR
$3,334
Rent
$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $2,681 expenses = $653 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,094
Downpayment
20%
$56,280
Closing costs
1%
$2,814
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,334
Total Expenses
$2,681
Mortgage P&I
43%
$1,445
Property Taxes
0%
$4
Home Insurance
3%
$99
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367