Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.97% first-year return on $78,165 initial cash invested.
11.97%
Cash On Cash
9.71%
Cap Rate
1.67
DSCR
$3,776
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,776
Total Expenses
$2,996
Mortgage P&I
37%
$1,388
Property Taxes
6%
$227
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415