Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.04% first-year return on $82,134 initial cash invested.
17.04%
Cash On Cash
11.78%
Cap Rate
1.82
DSCR
$4,632
Rent
$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,632 income − $3,466 expenses = $1,166 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,134
Downpayment
20%
$61,080
Closing costs
1%
$3,054
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$3,466
Mortgage P&I
36%
$1,646
Property Taxes
2%
$114
Home Insurance
2%
$87
HOA
1%
$44
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510