Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.52% first-year return on $74,490 initial cash invested.
10.52%
Cash On Cash
9.29%
Cap Rate
1.6
DSCR
$3,180
Rent
$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $2,527 expenses = $653 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$2,527
Mortgage P&I
41%
$1,303
Property Taxes
2%
$49
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350