Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.67% first-year return on $81,777 initial cash invested.
10.67%
Cash On Cash
9.55%
Cap Rate
1.6
DSCR
$4,482
Rent
$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,482 income − $3,755 expenses = $727 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$3,755
Mortgage P&I
34%
$1,511
Property Taxes
10%
$444
Home Insurance
2%
$103
HOA
4%
$174
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493