Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.35% first-year return on $82,470 initial cash invested.
12.35%
Cash On Cash
10.11%
Cap Rate
1.66
DSCR
$4,386
Rent
$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $3,537 expenses = $849 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,386
Total Expenses
$3,537
Mortgage P&I
36%
$1,562
Property Taxes
9%
$380
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482