Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.25% first-year return on $82,176 initial cash invested.
18.25%
Cash On Cash
11.79%
Cap Rate
1.93
DSCR
$4,989
Rent
$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,989 income − $3,739 expenses = $1,250 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,176
Downpayment
20%
$61,120
Closing costs
1%
$3,056
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,989
Total Expenses
$3,739
Mortgage P&I
31%
$1,552
Property Taxes
8%
$419
Home Insurance
1%
$70
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549