Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.62% first-year return on $78,627 initial cash invested.
12.62%
Cash On Cash
10.16%
Cap Rate
1.68
DSCR
$4,062
Rent
$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,062 income − $3,235 expenses = $827 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,627
Downpayment
20%
$57,740
Closing costs
1%
$2,887
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$3,235
Mortgage P&I
36%
$1,455
Property Taxes
7%
$298
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447