Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.43% first-year return on $75,015 initial cash invested.
10.43%
Cash On Cash
9.72%
Cap Rate
1.58
DSCR
$3,957
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $3,305 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,015
Downpayment
20%
$54,300
Closing costs
1%
$2,715
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$3,305
Mortgage P&I
35%
$1,390
Property Taxes
12%
$474
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435