Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.78% first-year return on $73,650 initial cash invested.
14.78%
Cash On Cash
11.04%
Cap Rate
1.79
DSCR
$4,194
Rent
$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $3,287 expenses = $907 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$3,287
Mortgage P&I
33%
$1,364
Property Taxes
10%
$404
Home Insurance
2%
$93
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461