Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.21% first-year return on $81,966 initial cash invested.
11.21%
Cash On Cash
9.48%
Cap Rate
1.61
DSCR
$3,696
Rent
$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $2,930 expenses = $766 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,966
Downpayment
20%
$60,920
Closing costs
1%
$3,046
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$2,930
Mortgage P&I
40%
$1,492
Property Taxes
2%
$68
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407