Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.77% first-year return on $73,650 initial cash invested.
12.77%
Cash On Cash
10.69%
Cap Rate
1.65
DSCR
$3,642
Rent
$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $2,858 expenses = $784 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$2,858
Mortgage P&I
39%
$1,430
Property Taxes
3%
$96
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401