Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.5% first-year return on $74,112 initial cash invested.
15.5%
Cash On Cash
11.01%
Cap Rate
1.83
DSCR
$3,854
Rent
$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $2,897 expenses = $957 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$2,897
Mortgage P&I
35%
$1,340
Property Taxes
4%
$153
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424