Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.1% first-year return on $78,333 initial cash invested.
13.1%
Cash On Cash
10.07%
Cap Rate
1.73
DSCR
$4,086
Rent
$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,333
Downpayment
20%
$57,460
Closing costs
1%
$2,873
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,086
Total Expenses
$3,231
Mortgage P&I
34%
$1,393
Property Taxes
9%
$348
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449