Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.42% first-year return on $78,501 initial cash invested.
13.42%
Cash On Cash
10.21%
Cap Rate
1.72
DSCR
$3,771
Rent
$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $2,893 expenses = $878 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,771
Total Expenses
$2,893
Mortgage P&I
38%
$1,423
Property Taxes
2%
$85
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415