Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.71% first-year return on $76,863 initial cash invested.
15.71%
Cash On Cash
11.07%
Cap Rate
1.87
DSCR
$4,986
Rent
$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,863
Downpayment
20%
$56,060
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,986
Total Expenses
$3,980
Mortgage P&I
28%
$1,380
Property Taxes
2%
$121
Home Insurance
2%
$101
HOA
14%
$684
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548