Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.42% first-year return on $74,217 initial cash invested.
18.42%
Cash On Cash
12.35%
Cap Rate
1.91
DSCR
$4,384
Rent
$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,384 income − $3,245 expenses = $1,139 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,217
Downpayment
20%
$53,540
Closing costs
1%
$2,677
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,384
Total Expenses
$3,245
Mortgage P&I
33%
$1,440
Property Taxes
5%
$227
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482