Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.49% first-year return on $75,246 initial cash invested.
10.49%
Cash On Cash
9.97%
Cap Rate
1.55
DSCR
$3,712
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $3,054 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$3,054
Mortgage P&I
39%
$1,458
Property Taxes
7%
$268
Home Insurance
2%
$68
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408