Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.35% first-year return on $79,047 initial cash invested.
14.35%
Cash On Cash
10.82%
Cap Rate
1.73
DSCR
$4,084
Rent
$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,084 income − $3,139 expenses = $945 cash flow
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,084
Total Expenses
$3,139
Mortgage P&I
37%
$1,514
Property Taxes
1%
$35
Home Insurance
3%
$102
HOA
2%
$100
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449