Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.03% first-year return on $75,078 initial cash invested.
11.03%
Cash On Cash
9.49%
Cap Rate
1.65
DSCR
$3,843
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,078
Downpayment
20%
$54,360
Closing costs
1%
$2,718
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,843
Total Expenses
$3,153
Mortgage P&I
34%
$1,305
Property Taxes
11%
$436
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423