Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.93% first-year return on $73,650 initial cash invested.
10.93%
Cash On Cash
9.74%
Cap Rate
1.59
DSCR
$3,266
Rent
$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,266 income − $2,595 expenses = $671 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,266
Total Expenses
$2,595
Mortgage P&I
41%
$1,348
Property Taxes
1%
$30
Home Insurance
3%
$93
HOA
0%
$13
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359