Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.6% first-year return on $78,690 initial cash invested.
10.6%
Cash On Cash
9.36%
Cap Rate
1.6
DSCR
$3,672
Rent
$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,672
Total Expenses
$2,977
Mortgage P&I
38%
$1,412
Property Taxes
6%
$215
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404