Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.52% first-year return on $79,950 initial cash invested.
10.52%
Cash On Cash
9.62%
Cap Rate
1.57
DSCR
$4,023
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $3,322 expenses = $701 cash flow
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$3,322
Mortgage P&I
37%
$1,503
Property Taxes
9%
$347
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443