Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.11% first-year return on $75,498 initial cash invested.
11.11%
Cash On Cash
9.7%
Cap Rate
1.61
DSCR
$3,612
Rent
$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,612
Total Expenses
$2,913
Mortgage P&I
38%
$1,371
Property Taxes
6%
$222
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397