Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.66% first-year return on $79,299 initial cash invested.
16.66%
Cash On Cash
11.42%
Cap Rate
1.87
DSCR
$4,802
Rent
$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,802 income − $3,701 expenses = $1,101 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,299
Downpayment
20%
$58,380
Closing costs
1%
$2,919
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,802
Total Expenses
$3,701
Mortgage P&I
31%
$1,486
Property Taxes
10%
$480
Home Insurance
2%
$103
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528