Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.35% first-year return on $79,152 initial cash invested.
10.35%
Cash On Cash
9.59%
Cap Rate
1.56
DSCR
$3,796
Rent
$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $3,113 expenses = $683 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$3,113
Mortgage P&I
39%
$1,491
Property Taxes
5%
$176
Home Insurance
3%
$102
HOA
1%
$52
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418