Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.07% first-year return on $77,556 initial cash invested.
18.07%
Cash On Cash
11.57%
Cap Rate
1.96
DSCR
$4,302
Rent
$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $3,134 expenses = $1,168 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,556
Downpayment
20%
$56,720
Closing costs
1%
$2,836
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,302
Total Expenses
$3,134
Mortgage P&I
32%
$1,395
Property Taxes
4%
$176
Home Insurance
2%
$101
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473