Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.51% first-year return on $73,629 initial cash invested.
16.51%
Cash On Cash
11.22%
Cap Rate
1.91
DSCR
$4,100
Rent
$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,100 income − $3,087 expenses = $1,013 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,100
Total Expenses
$3,087
Mortgage P&I
32%
$1,299
Property Taxes
7%
$301
Home Insurance
2%
$93
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451