Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.8% first-year return on $77,976 initial cash invested.
15.8%
Cash On Cash
10.97%
Cap Rate
1.84
DSCR
$4,166
Rent
$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $3,139 expenses = $1,027 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,976
Downpayment
20%
$57,120
Closing costs
1%
$2,856
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$3,139
Mortgage P&I
34%
$1,417
Property Taxes
5%
$209
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458