Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.35% first-year return on $80,454 initial cash invested.
14.35%
Cash On Cash
10.98%
Cap Rate
1.73
DSCR
$4,689
Rent
$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $3,727 expenses = $962 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,454
Downpayment
20%
$59,480
Closing costs
1%
$2,974
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$3,727
Mortgage P&I
34%
$1,571
Property Taxes
9%
$432
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516