Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.32% first-year return on $75,057 initial cash invested.
22.32%
Cash On Cash
13.01%
Cap Rate
2.14
DSCR
$4,342
Rent
$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $2,946 expenses = $1,396 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,057
Downpayment
20%
$54,340
Closing costs
1%
$2,717
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$2,946
Mortgage P&I
32%
$1,375
Property Taxes
2%
$92
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478