Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.82% first-year return on $78,690 initial cash invested.
11.82%
Cash On Cash
9.63%
Cap Rate
1.65
DSCR
$3,544
Rent
$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$2,769
Mortgage P&I
40%
$1,402
Property Taxes
2%
$61
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390