Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.17% first-year return on $72,747 initial cash invested.
11.17%
Cash On Cash
9.72%
Cap Rate
1.62
DSCR
$3,342
Rent
$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $2,665 expenses = $677 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,747
Downpayment
20%
$52,140
Closing costs
1%
$2,607
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,342
Total Expenses
$2,665
Mortgage P&I
39%
$1,301
Property Taxes
4%
$123
Home Insurance
3%
$94
HOA
0%
$10
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368