Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.37% first-year return on $73,251 initial cash invested.
27.37%
Cash On Cash
14.74%
Cap Rate
2.38
DSCR
$5,122
Rent
$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,122 income − $3,451 expenses = $1,671 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,251
Downpayment
20%
$52,620
Closing costs
1%
$2,631
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,122
Total Expenses
$3,451
Mortgage P&I
26%
$1,356
Property Taxes
5%
$259
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563