Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.34% first-year return on $73,797 initial cash invested.
26.34%
Cash On Cash
14.2%
Cap Rate
2.41
DSCR
$5,475
Rent
$1,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,475 income − $3,855 expenses = $1,620 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,797
Downpayment
20%
$53,140
Closing costs
1%
$2,657
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,475
Total Expenses
$3,855
Mortgage P&I
24%
$1,306
Property Taxes
11%
$592
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602