Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.57% first-year return on $73,692 initial cash invested.
12.57%
Cash On Cash
10.62%
Cap Rate
1.65
DSCR
$3,882
Rent
$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,882 income − $3,110 expenses = $772 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$3,110
Mortgage P&I
37%
$1,419
Property Taxes
7%
$278
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427