Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.95% first-year return on $78,879 initial cash invested.
10.95%
Cash On Cash
9.64%
Cap Rate
1.61
DSCR
$3,972
Rent
$720
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$3,252
Mortgage P&I
36%
$1,449
Property Taxes
9%
$350
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437