Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.58% first-year return on $79,047 initial cash invested.
24.58%
Cash On Cash
13.67%
Cap Rate
2.22
DSCR
$5,096
Rent
$1,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,096 income − $3,477 expenses = $1,619 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,047
Downpayment
20%
$58,140
Closing costs
1%
$2,907
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,096
Total Expenses
$3,477
Mortgage P&I
29%
$1,489
Property Taxes
3%
$149
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561