Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.14% first-year return on $79,845 initial cash invested.
13.14%
Cash On Cash
10.41%
Cap Rate
1.7
DSCR
$4,425
Rent
$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $3,551 expenses = $874 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$3,551
Mortgage P&I
34%
$1,505
Property Taxes
10%
$438
Home Insurance
2%
$103
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487