Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.61% first-year return on $74,233 initial cash invested.
12.61%
Cash On Cash
10.33%
Cap Rate
1.69
DSCR
$4,028
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $3,248 expenses = $780 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,233
Downpayment
20%
$53,555
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$3,248
Mortgage P&I
34%
$1,363
Property Taxes
10%
$422
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443