Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.01% first-year return on $79,782 initial cash invested.
15.01%
Cash On Cash
11.14%
Cap Rate
1.75
DSCR
$4,214
Rent
$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,214 income − $3,216 expenses = $998 cash flow
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,782
Downpayment
20%
$58,840
Closing costs
1%
$2,942
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,214
Total Expenses
$3,216
Mortgage P&I
37%
$1,563
Property Taxes
3%
$114
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464