Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.5% first-year return on $78,438 initial cash invested.
20.5%
Cash On Cash
12%
Cap Rate
2.11
DSCR
$4,402
Rent
$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,438
Downpayment
20%
$57,560
Closing costs
1%
$2,878
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$3,062
Mortgage P&I
31%
$1,362
Property Taxes
2%
$102
Home Insurance
2%
$102
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484