Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.31% first-year return on $76,632 initial cash invested.
15.31%
Cash On Cash
10.81%
Cap Rate
1.84
DSCR
$4,320
Rent
$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,320 income − $3,342 expenses = $978 cash flow
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,320
Total Expenses
$3,342
Mortgage P&I
32%
$1,364
Property Taxes
9%
$406
Home Insurance
2%
$103
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475