Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.8% first-year return on $78,228 initial cash invested.
11.8%
Cash On Cash
10.03%
Cap Rate
1.66
DSCR
$4,520
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,520 income − $3,751 expenses = $769 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,228
Downpayment
20%
$57,360
Closing costs
1%
$2,868
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,520
Total Expenses
$3,751
Mortgage P&I
32%
$1,448
Property Taxes
11%
$493
Home Insurance
6%
$273
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497