Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.65% first-year return on $73,482 initial cash invested.
13.65%
Cash On Cash
10.33%
Cap Rate
1.75
DSCR
$3,462
Rent
$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $2,626 expenses = $836 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,482
Downpayment
20%
$52,840
Closing costs
1%
$2,642
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$2,626
Mortgage P&I
38%
$1,301
Property Taxes
1%
$43
Home Insurance
3%
$98
HOA
0%
$8
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381