Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.87% first-year return on $75,414 initial cash invested.
12.87%
Cash On Cash
9.93%
Cap Rate
1.73
DSCR
$3,603
Rent
$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,414
Downpayment
20%
$54,680
Closing costs
1%
$2,734
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$2,794
Mortgage P&I
36%
$1,310
Property Taxes
5%
$164
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396