Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.54% first-year return on $81,525 initial cash invested.
10.54%
Cash On Cash
9.37%
Cap Rate
1.58
DSCR
$3,854
Rent
$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,525
Downpayment
20%
$60,500
Closing costs
1%
$3,025
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$3,138
Mortgage P&I
39%
$1,491
Property Taxes
6%
$229
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424