Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.04% first-year return on $75,246 initial cash invested.
11.04%
Cash On Cash
9.74%
Cap Rate
1.6
DSCR
$3,417
Rent
$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $2,725 expenses = $692 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,417
Total Expenses
$2,725
Mortgage P&I
40%
$1,383
Property Taxes
2%
$85
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376