Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.02% first-year return on $73,965 initial cash invested.
15.02%
Cash On Cash
10.88%
Cap Rate
1.82
DSCR
$4,046
Rent
$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $3,120 expenses = $926 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,965
Downpayment
20%
$53,300
Closing costs
1%
$2,665
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,046
Total Expenses
$3,120
Mortgage P&I
33%
$1,328
Property Taxes
8%
$321
Home Insurance
2%
$95
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445