Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.88% first-year return on $80,538 initial cash invested.
10.88%
Cash On Cash
9.4%
Cap Rate
1.6
DSCR
$3,648
Rent
$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $2,918 expenses = $730 cash flow
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$2,918
Mortgage P&I
40%
$1,457
Property Taxes
3%
$104
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401