Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.42% first-year return on $75,855 initial cash invested.
12.42%
Cash On Cash
10.17%
Cap Rate
1.68
DSCR
$4,064
Rent
$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $3,279 expenses = $785 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$3,279
Mortgage P&I
34%
$1,388
Property Taxes
10%
$412
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447