Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13% first-year return on $74,490 initial cash invested.
13%
Cash On Cash
10.28%
Cap Rate
1.7
DSCR
$3,636
Rent
$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $2,829 expenses = $807 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,636
Total Expenses
$2,829
Mortgage P&I
37%
$1,352
Property Taxes
4%
$148
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400