Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.35% first-year return on $73,650 initial cash invested.
12.35%
Cash On Cash
10.05%
Cap Rate
1.68
DSCR
$3,530
Rent
$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,530
Total Expenses
$2,772
Mortgage P&I
37%
$1,321
Property Taxes
4%
$158
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388