Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.86% first-year return on $79,425 initial cash invested.
12.86%
Cash On Cash
10.05%
Cap Rate
1.71
DSCR
$4,180
Rent
$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,180
Total Expenses
$3,329
Mortgage P&I
34%
$1,432
Property Taxes
9%
$373
Home Insurance
2%
$103
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460