Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.36% first-year return on $73,650 initial cash invested.
18.36%
Cash On Cash
11.97%
Cap Rate
1.97
DSCR
$4,425
Rent
$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $3,298 expenses = $1,127 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$3,298
Mortgage P&I
30%
$1,340
Property Taxes
8%
$352
Home Insurance
2%
$93
HOA
0%
$8
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487