Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.37% first-year return on $78,249 initial cash invested.
10.37%
Cash On Cash
9.48%
Cap Rate
1.6
DSCR
$4,458
Rent
$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,458
Total Expenses
$3,782
Mortgage P&I
32%
$1,413
Property Taxes
3%
$125
Home Insurance
2%
$104
HOA
14%
$625
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490