Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.33% first-year return on $75,288 initial cash invested.
10.33%
Cash On Cash
9.75%
Cap Rate
1.55
DSCR
$3,572
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,572 income − $2,924 expenses = $648 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,572
Total Expenses
$2,924
Mortgage P&I
40%
$1,426
Property Taxes
5%
$187
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393