Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.47% first-year return on $76,023 initial cash invested.
24.47%
Cash On Cash
13.6%
Cap Rate
2.27
DSCR
$5,050
Rent
$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,050 income − $3,500 expenses = $1,550 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,050
Total Expenses
$3,500
Mortgage P&I
27%
$1,379
Property Taxes
5%
$268
Home Insurance
2%
$100
HOA
1%
$35
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556