Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.92% first-year return on $73,461 initial cash invested.
12.92%
Cash On Cash
11.25%
Cap Rate
1.62
DSCR
$3,994
Rent
$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $3,203 expenses = $791 cash flow
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$3,203
Mortgage P&I
38%
$1,525
Property Taxes
5%
$201
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439