Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.02% first-year return on $80,727 initial cash invested.
10.02%
Cash On Cash
9.32%
Cap Rate
1.57
DSCR
$4,112
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $3,438 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$3,438
Mortgage P&I
36%
$1,482
Property Taxes
11%
$462
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452