Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.74% first-year return on $81,630 initial cash invested.
15.74%
Cash On Cash
10.82%
Cap Rate
1.84
DSCR
$4,323
Rent
$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,323 income − $3,252 expenses = $1,071 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,323
Total Expenses
$3,252
Mortgage P&I
34%
$1,489
Property Taxes
5%
$201
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476