Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.56% first-year return on $75,120 initial cash invested.
18.56%
Cash On Cash
11.96%
Cap Rate
1.97
DSCR
$4,386
Rent
$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $3,224 expenses = $1,162 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,386
Total Expenses
$3,224
Mortgage P&I
31%
$1,374
Property Taxes
6%
$265
Home Insurance
2%
$95
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482