Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.49% first-year return on $80,790 initial cash invested.
16.49%
Cash On Cash
11.09%
Cap Rate
1.88
DSCR
$4,540
Rent
$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$3,430
Mortgage P&I
32%
$1,471
Property Taxes
7%
$310
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499