Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.06% first-year return on $79,215 initial cash invested.
12.06%
Cash On Cash
9.66%
Cap Rate
1.67
DSCR
$3,621
Rent
$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $2,825 expenses = $796 cash flow
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,215
Downpayment
20%
$58,300
Closing costs
1%
$2,915
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$2,825
Mortgage P&I
39%
$1,406
Property Taxes
2%
$82
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398