Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.71% first-year return on $73,524 initial cash invested.
10.71%
Cash On Cash
9.49%
Cap Rate
1.62
DSCR
$3,550
Rent
$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $2,894 expenses = $656 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$2,894
Mortgage P&I
36%
$1,293
Property Taxes
9%
$302
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390