Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.13% first-year return on $79,047 initial cash invested.
14.13%
Cash On Cash
10.77%
Cap Rate
1.72
DSCR
$4,068
Rent
$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $3,137 expenses = $931 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
$4,068
Total Expenses
$3,137
Mortgage P&I
37%
$1,514
Property Taxes
1%
$38
Home Insurance
3%
$102
HOA
2%
$100
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447