Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.78% first-year return on $80,475 initial cash invested.
13.78%
Cash On Cash
10.41%
Cap Rate
1.72
DSCR
$3,984
Rent
$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$3,060
Mortgage P&I
38%
$1,497
Property Taxes
2%
$99
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438