Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.88% first-year return on $77,073 initial cash invested.
14.88%
Cash On Cash
10.69%
Cap Rate
1.8
DSCR
$3,996
Rent
$956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,996 income − $3,040 expenses = $956 cash flow
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,073
Downpayment
20%
$56,260
Closing costs
1%
$2,813
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$3,040
Mortgage P&I
35%
$1,391
Property Taxes
4%
$167
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440