Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.3% first-year return on $77,577 initial cash invested.
10.3%
Cash On Cash
9.47%
Cap Rate
1.58
DSCR
$3,804
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$3,138
Mortgage P&I
37%
$1,422
Property Taxes
8%
$323
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418