Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.96% first-year return on $77,115 initial cash invested.
13.96%
Cash On Cash
10.42%
Cap Rate
1.75
DSCR
$3,831
Rent
$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,831 income − $2,934 expenses = $897 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,115
Downpayment
20%
$56,300
Closing costs
1%
$2,815
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$2,934
Mortgage P&I
36%
$1,395
Property Taxes
3%
$114
Home Insurance
3%
$102
HOA
1%
$21
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421