Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.09% first-year return on $72,936 initial cash invested.
15.09%
Cash On Cash
11.21%
Cap Rate
1.79
DSCR
$4,022
Rent
$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $3,105 expenses = $917 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$3,105
Mortgage P&I
34%
$1,366
Property Taxes
7%
$278
Home Insurance
2%
$93
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442