Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.34% first-year return on $73,650 initial cash invested.
11.34%
Cash On Cash
10.17%
Cap Rate
1.61
DSCR
$3,900
Rent
$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $3,204 expenses = $696 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,900
Total Expenses
$3,204
Mortgage P&I
36%
$1,394
Property Taxes
1%
$51
Home Insurance
2%
$93
HOA
9%
$340
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429