Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.16% first-year return on $74,238 initial cash invested.
15.16%
Cash On Cash
10.96%
Cap Rate
1.82
DSCR
$4,072
Rent
$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $3,134 expenses = $938 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,238
Downpayment
20%
$53,560
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$3,134
Mortgage P&I
33%
$1,345
Property Taxes
8%
$308
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448