Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.1% first-year return on $76,968 initial cash invested.
13.1%
Cash On Cash
10.25%
Cap Rate
1.72
DSCR
$4,168
Rent
$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,168 income − $3,328 expenses = $840 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,968
Downpayment
20%
$56,160
Closing costs
1%
$2,808
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,168
Total Expenses
$3,328
Mortgage P&I
33%
$1,392
Property Taxes
10%
$421
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458