Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.25% first-year return on $73,608 initial cash invested.
11.25%
Cash On Cash
10.02%
Cap Rate
1.62
DSCR
$3,945
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $3,255 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,608
Downpayment
20%
$52,960
Closing costs
1%
$2,648
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$3,255
Mortgage P&I
35%
$1,363
Property Taxes
12%
$457
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434