Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.78% first-year return on $74,175 initial cash invested.
12.78%
Cash On Cash
10.29%
Cap Rate
1.68
DSCR
$3,448
Rent
$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $2,658 expenses = $790 cash flow
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$2,658
Mortgage P&I
40%
$1,366
Property Taxes
1%
$45
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379