Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.66% first-year return on $73,083 initial cash invested.
20.66%
Cash On Cash
12.56%
Cap Rate
2.08
DSCR
$4,209
Rent
$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,209 income − $2,951 expenses = $1,258 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,083
Downpayment
20%
$52,460
Closing costs
1%
$2,623
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$2,951
Mortgage P&I
31%
$1,319
Property Taxes
2%
$88
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463