Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.91% first-year return on $80,286 initial cash invested.
10.91%
Cash On Cash
9.64%
Cap Rate
1.59
DSCR
$3,819
Rent
$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $3,089 expenses = $730 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,286
Downpayment
20%
$59,320
Closing costs
1%
$2,966
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,819
Total Expenses
$3,089
Mortgage P&I
39%
$1,499
Property Taxes
5%
$197
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420