Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.77% first-year return on $72,957 initial cash invested.
10.77%
Cash On Cash
9.56%
Cap Rate
1.62
DSCR
$3,488
Rent
$655
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,957
Downpayment
20%
$52,340
Closing costs
1%
$2,617
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$2,833
Mortgage P&I
37%
$1,290
Property Taxes
8%
$262
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384