Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.2% first-year return on $74,532 initial cash invested.
13.2%
Cash On Cash
10.1%
Cap Rate
1.74
DSCR
$3,654
Rent
$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,532
Downpayment
20%
$53,840
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$2,834
Mortgage P&I
36%
$1,299
Property Taxes
5%
$197
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402