Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.21% first-year return on $77,514 initial cash invested.
14.21%
Cash On Cash
10.93%
Cap Rate
1.73
DSCR
$4,335
Rent
$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,335 income − $3,417 expenses = $918 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,514
Downpayment
20%
$56,680
Closing costs
1%
$2,834
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,335
Total Expenses
$3,417
Mortgage P&I
34%
$1,491
Property Taxes
8%
$351
Home Insurance
2%
$102
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477