Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.91% first-year return on $83,583 initial cash invested.
10.91%
Cash On Cash
9.26%
Cap Rate
1.6
DSCR
$3,672
Rent
$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,672
Total Expenses
$2,912
Mortgage P&I
41%
$1,503
Property Taxes
1%
$48
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404