Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.54% first-year return on $74,427 initial cash invested.
13.54%
Cash On Cash
10.49%
Cap Rate
1.72
DSCR
$3,668
Rent
$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $2,828 expenses = $840 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,427
Downpayment
20%
$53,740
Closing costs
1%
$2,687
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$2,828
Mortgage P&I
37%
$1,363
Property Taxes
2%
$62
Home Insurance
3%
$96
HOA
2%
$60
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403