Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.62% first-year return on $81,588 initial cash invested.
12.62%
Cash On Cash
10.24%
Cap Rate
1.66
DSCR
$4,324
Rent
$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $3,466 expenses = $858 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,588
Downpayment
20%
$60,560
Closing costs
1%
$3,028
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$3,466
Mortgage P&I
36%
$1,552
Property Taxes
8%
$337
Home Insurance
2%
$106
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476