Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.8% first-year return on $78,900 initial cash invested.
27.8%
Cash On Cash
14.33%
Cap Rate
2.46
DSCR
$5,734
Rent
$1,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,734
Total Expenses
$3,906
Mortgage P&I
25%
$1,406
Property Taxes
8%
$449
Home Insurance
2%
$102
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631