Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.05% first-year return on $77,682 initial cash invested.
11.05%
Cash On Cash
9.68%
Cap Rate
1.59
DSCR
$3,489
Rent
$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $2,774 expenses = $715 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,682
Downpayment
20%
$56,840
Closing costs
1%
$2,842
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$2,774
Mortgage P&I
41%
$1,437
Property Taxes
1%
$34
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384