Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.85% first-year return on $75,540 initial cash invested.
13.85%
Cash On Cash
10.51%
Cap Rate
1.74
DSCR
$3,748
Rent
$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $2,876 expenses = $872 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$2,876
Mortgage P&I
37%
$1,377
Property Taxes
3%
$129
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412