Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.93% first-year return on $74,196 initial cash invested.
10.93%
Cash On Cash
9.75%
Cap Rate
1.62
DSCR
$3,838
Rent
$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $3,162 expenses = $676 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,196
Downpayment
20%
$53,520
Closing costs
1%
$2,676
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$3,162
Mortgage P&I
35%
$1,345
Property Taxes
11%
$413
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422