Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.45% first-year return on $73,629 initial cash invested.
10.45%
Cash On Cash
9.41%
Cap Rate
1.59
DSCR
$3,254
Rent
$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $2,613 expenses = $641 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,254
Total Expenses
$2,613
Mortgage P&I
40%
$1,306
Property Taxes
3%
$107
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358