Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.04% first-year return on $80,790 initial cash invested.
11.04%
Cash On Cash
9.68%
Cap Rate
1.6
DSCR
$4,128
Rent
$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $3,385 expenses = $743 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$3,385
Mortgage P&I
36%
$1,503
Property Taxes
9%
$374
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454