Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.34% first-year return on $81,840 initial cash invested.
13.34%
Cash On Cash
10.26%
Cap Rate
1.73
DSCR
$4,634
Rent
$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,634 income − $3,724 expenses = $910 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,634
Total Expenses
$3,724
Mortgage P&I
32%
$1,505
Property Taxes
12%
$538
Home Insurance
2%
$106
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510