Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.98% first-year return on $80,769 initial cash invested.
10.98%
Cash On Cash
10.22%
Cap Rate
1.55
DSCR
$4,209
Rent
$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $3,470 expenses = $739 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$3,470
Mortgage P&I
39%
$1,638
Property Taxes
7%
$281
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463