Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.73% first-year return on $77,703 initial cash invested.
14.73%
Cash On Cash
11.09%
Cap Rate
1.76
DSCR
$4,636
Rent
$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,636 income − $3,682 expenses = $954 cash flow
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,703
Downpayment
20%
$56,860
Closing costs
1%
$2,843
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,636
Total Expenses
$3,682
Mortgage P&I
32%
$1,489
Property Taxes
12%
$538
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510