Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.43% first-year return on $73,188 initial cash invested.
17.43%
Cash On Cash
11.68%
Cap Rate
1.93
DSCR
$4,167
Rent
$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $3,104 expenses = $1,063 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,167
Total Expenses
$3,104
Mortgage P&I
32%
$1,329
Property Taxes
6%
$264
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458