Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.33% first-year return on $73,020 initial cash invested.
14.33%
Cash On Cash
10.93%
Cap Rate
1.75
DSCR
$3,830
Rent
$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $2,958 expenses = $872 cash flow
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,020
Downpayment
20%
$52,400
Closing costs
1%
$2,620
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$2,958
Mortgage P&I
36%
$1,362
Property Taxes
5%
$202
Home Insurance
2%
$92
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421