Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.64% first-year return on $77,388 initial cash invested.
10.64%
Cash On Cash
10.29%
Cap Rate
1.54
DSCR
$4,070
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $3,384 expenses = $686 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,388
Downpayment
20%
$56,560
Closing costs
1%
$2,828
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$3,384
Mortgage P&I
39%
$1,576
Property Taxes
8%
$326
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448