Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.56% first-year return on $75,939 initial cash invested.
10.56%
Cash On Cash
9.54%
Cap Rate
1.58
DSCR
$3,480
Rent
$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $2,812 expenses = $668 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$2,812
Mortgage P&I
40%
$1,387
Property Taxes
4%
$142
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383