Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.85% first-year return on $73,020 initial cash invested.
24.85%
Cash On Cash
13.8%
Cap Rate
2.3
DSCR
$4,788
Rent
$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,020
Downpayment
20%
$52,400
Closing costs
1%
$2,620
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,788
Total Expenses
$3,276
Mortgage P&I
27%
$1,310
Property Taxes
5%
$244
Home Insurance
2%
$92
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527