Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.72% first-year return on $78,123 initial cash invested.
13.72%
Cash On Cash
10.64%
Cap Rate
1.71
DSCR
$3,944
Rent
$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $3,051 expenses = $893 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,123
Downpayment
20%
$57,260
Closing costs
1%
$2,863
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$3,051
Mortgage P&I
38%
$1,487
Property Taxes
3%
$119
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434