Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.52% first-year return on $74,049 initial cash invested.
10.52%
Cash On Cash
9.69%
Cap Rate
1.59
DSCR
$3,782
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $3,133 expenses = $649 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,049
Downpayment
20%
$53,380
Closing costs
1%
$2,669
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,133
Mortgage P&I
36%
$1,355
Property Taxes
11%
$418
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416