Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.24% first-year return on $73,650 initial cash invested.
12.24%
Cash On Cash
10.36%
Cap Rate
1.66
DSCR
$3,934
Rent
$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,934 income − $3,183 expenses = $751 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$3,183
Mortgage P&I
35%
$1,380
Property Taxes
9%
$373
Home Insurance
2%
$93
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433