Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.97% first-year return on $76,233 initial cash invested.
10.97%
Cash On Cash
9.64%
Cap Rate
1.6
DSCR
$3,462
Rent
$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $2,765 expenses = $697 cash flow
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,233
Downpayment
20%
$55,460
Closing costs
1%
$2,773
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$2,765
Mortgage P&I
40%
$1,393
Property Taxes
3%
$98
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381