Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.42% first-year return on $72,936 initial cash invested.
11.42%
Cash On Cash
9.95%
Cap Rate
1.62
DSCR
$3,468
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $2,774 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$2,774
Mortgage P&I
39%
$1,337
Property Taxes
5%
$164
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381