Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.79% first-year return on $72,705 initial cash invested.
10.79%
Cash On Cash
9.42%
Cap Rate
1.64
DSCR
$3,642
Rent
$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$2,988
Mortgage P&I
34%
$1,244
Property Taxes
11%
$412
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401