Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.36% first-year return on $82,438 initial cash invested.
18.36%
Cash On Cash
11.76%
Cap Rate
1.93
DSCR
$4,700
Rent
$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,700 income − $3,439 expenses = $1,261 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,438
Downpayment
20%
$61,370
Closing costs
1%
$3,068
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,700
Total Expenses
$3,439
Mortgage P&I
33%
$1,557
Property Taxes
4%
$177
Home Insurance
2%
$107
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517