Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.5% first-year return on $73,650 initial cash invested.
11.5%
Cash On Cash
9.78%
Cap Rate
1.64
DSCR
$3,328
Rent
$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$2,622
Mortgage P&I
40%
$1,321
Property Taxes
2%
$77
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366