Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.5% first-year return on $80,349 initial cash invested.
16.5%
Cash On Cash
11.06%
Cap Rate
1.87
DSCR
$4,276
Rent
$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,349
Downpayment
20%
$59,380
Closing costs
1%
$2,969
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,276
Total Expenses
$3,171
Mortgage P&I
34%
$1,460
Property Taxes
4%
$162
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470