Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.31% first-year return on $75,624 initial cash invested.
10.31%
Cash On Cash
9.56%
Cap Rate
1.56
DSCR
$3,416
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $2,766 expenses = $650 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,624
Downpayment
20%
$54,880
Closing costs
1%
$2,744
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,416
Total Expenses
$2,766
Mortgage P&I
41%
$1,398
Property Taxes
3%
$106
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376