Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.06% first-year return on $73,566 initial cash invested.
10.06%
Cash On Cash
9.63%
Cap Rate
1.55
DSCR
$3,345
Rent
$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $2,728 expenses = $617 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,566
Downpayment
20%
$52,920
Closing costs
1%
$2,646
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$2,728
Mortgage P&I
41%
$1,373
Property Taxes
4%
$122
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368