Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.51% first-year return on $74,280 initial cash invested.
14.51%
Cash On Cash
10.43%
Cap Rate
1.81
DSCR
$3,639
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$2,741
Mortgage P&I
35%
$1,285
Property Taxes
3%
$124
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400