Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.91% first-year return on $79,425 initial cash invested.
21.91%
Cash On Cash
12.61%
Cap Rate
2.17
DSCR
$5,218
Rent
$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $3,768 expenses = $1,450 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$3,768
Mortgage P&I
27%
$1,415
Property Taxes
9%
$457
Home Insurance
2%
$121
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574