Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.26% first-year return on $82,281 initial cash invested.
21.26%
Cash On Cash
12.26%
Cap Rate
2.13
DSCR
$5,040
Rent
$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,281
Downpayment
20%
$61,220
Closing costs
1%
$3,061
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,040
Total Expenses
$3,582
Mortgage P&I
29%
$1,468
Property Taxes
6%
$295
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554