Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 42.48% first-year return on $82,323 initial cash invested.
42.48%
Cash On Cash
18.51%
Cap Rate
3.1
DSCR
$7,190
Rent
$2,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,190 income − $4,276 expenses = $2,914 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$7,190
Total Expenses
$4,276
Mortgage P&I
21%
$1,523
Property Taxes
3%
$199
Home Insurance
2%
$108
HOA
0%
$0
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791