Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.7% first-year return on $78,648 initial cash invested.
13.7%
Cash On Cash
10.33%
Cap Rate
1.75
DSCR
$4,176
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $3,278 expenses = $898 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,648
Downpayment
20%
$57,760
Closing costs
1%
$2,888
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$3,278
Mortgage P&I
34%
$1,422
Property Taxes
8%
$336
Home Insurance
2%
$101
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459