Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.23% first-year return on $73,692 initial cash invested.
12.23%
Cash On Cash
10.05%
Cap Rate
1.67
DSCR
$3,459
Rent
$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $2,708 expenses = $751 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$2,708
Mortgage P&I
39%
$1,333
Property Taxes
3%
$104
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380