Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.51% first-year return on $73,125 initial cash invested.
15.51%
Cash On Cash
11.1%
Cap Rate
1.82
DSCR
$3,705
Rent
$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $2,760 expenses = $945 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,125
Downpayment
20%
$52,500
Closing costs
1%
$2,625
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$2,760
Mortgage P&I
36%
$1,336
Property Taxes
2%
$72
Home Insurance
2%
$92
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408