Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15% first-year return on $74,070 initial cash invested.
15%
Cash On Cash
10.86%
Cap Rate
1.84
DSCR
$4,412
Rent
$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,412
Total Expenses
$3,486
Mortgage P&I
30%
$1,315
Property Taxes
13%
$580
Home Insurance
2%
$93
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485