Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.5% first-year return on $74,574 initial cash invested.
14.5%
Cash On Cash
10.7%
Cap Rate
1.79
DSCR
$3,897
Rent
$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,897 income − $2,996 expenses = $901 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,897
Total Expenses
$2,996
Mortgage P&I
35%
$1,345
Property Taxes
3%
$133
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429