Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.87% first-year return on $77,283 initial cash invested.
10.87%
Cash On Cash
9.56%
Cap Rate
1.6
DSCR
$3,615
Rent
$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $2,915 expenses = $700 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,283
Downpayment
20%
$56,460
Closing costs
1%
$2,823
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$2,915
Mortgage P&I
39%
$1,403
Property Taxes
5%
$179
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398